DDM Analysis: 005430.KS

Valuation Snapshot

Stable Growth	$180,266.23 - $334,935.73	$243,621.51
Multi-Stage	$245,144.67 - $269,313.31	$256,998.57
Blended Fair Value	$250,310.04
Current Price	$52,200.00
Upside	379.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	7.17%	999.96	0.00	0.00	0.00	999.94	999.94	499.95	499.94	500.05	499.95
YoY Growth	-	-	0.00%	0.00%	-100.00%	-100.00%	0.00%	100.01%	0.00%	-0.02%	0.02%	-0.04%
Dividend Yield	-	-	2.09%	0.00%	0.00%	0.00%	2.44%	3.91%	1.10%	1.06%	1.25%	1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37,102.52
(-) Cash Dividends Paid (M)	3,057.87
(=) Cash Retained (M)	34,044.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,420.50	4,637.82	2,782.69
Cash Retained (M)	34,044.65	34,044.65	34,044.65
(-) Cash Required (M)	-7,420.50	-4,637.82	-2,782.69
(=) Excess Retained (M)	26,624.15	29,406.84	31,261.96
(/) Shares Outstanding (M)	3.06	3.06	3.06
(=) Excess Retained per Share	8,706.39	9,616.36	10,223.01
LTM Dividend per Share	999.96	999.96	999.96
(+) Excess Retained per Share	8,706.39	9,616.36	10,223.01
(=) Adjusted Dividend	9,706.35	10,616.32	11,222.97
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	1.64%	2.64%	3.64%
Fair Value	$180,266.23	$243,621.51	$334,935.73
Upside / Downside	245.34%	366.71%	541.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37,102.52	38,081.90	39,087.14	40,118.91	41,177.92	42,264.88	43,532.83
Payout Ratio	8.24%	24.59%	40.95%	57.30%	73.65%	90.00%	92.50%
Projected Dividends (M)	3,057.87	9,365.61	16,004.23	22,986.80	30,326.85	38,038.40	40,267.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	1.64%	2.64%	3.64%
Year 1 PV (M)	8,658.53	8,743.72	8,828.91
Year 2 PV (M)	13,678.90	13,949.39	14,222.53
Year 3 PV (M)	18,163.65	18,705.06	19,257.13
Year 4 PV (M)	22,154.41	23,039.24	23,950.32
Year 5 PV (M)	25,689.95	26,978.84	28,318.95
PV of Terminal Value (M)	661,306.96	694,485.36	728,982.27
Equity Value (M)	749,652.41	785,901.62	823,560.10
Shares Outstanding (M)	3.06	3.06	3.06
Fair Value	$245,144.67	$256,998.57	$269,313.31
Upside / Downside	369.63%	392.33%	415.93%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Korea Airport Service Co.,Ltd. (005430.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener