DDM Analysis: 007660.KS

Valuation Snapshot

Stable Growth	$40,456.79 - $91,147.19	$58,665.35
Multi-Stage	$41,703.03 - $45,749.65	$43,688.35
Blended Fair Value	$51,176.85
Current Price	$71,300.00
Upside	-28.22%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.84%	4.51%	95.05	95.05	0.00	0.00	35.86	41.83	41.44	59.77	53.89	47.90
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-14.29%	0.95%	-30.66%	10.91%	12.50%	-21.63%
Dividend Yield	-	-	0.27%	0.24%	0.00%	0.00%	1.23%	1.76%	0.88%	1.85%	1.36%	1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	136,783.79
(-) Cash Dividends Paid (M)	9,486.96
(=) Cash Retained (M)	127,296.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,356.76	17,097.97	10,258.78
Cash Retained (M)	127,296.83	127,296.83	127,296.83
(-) Cash Required (M)	-27,356.76	-17,097.97	-10,258.78
(=) Excess Retained (M)	99,940.07	110,198.86	117,038.05
(/) Shares Outstanding (M)	66.54	66.54	66.54
(=) Excess Retained per Share	1,501.92	1,656.09	1,758.87
LTM Dividend per Share	142.57	142.57	142.57
(+) Excess Retained per Share	1,501.92	1,656.09	1,758.87
(=) Adjusted Dividend	1,644.49	1,798.66	1,901.45
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	3.19%	4.19%	5.19%
Fair Value	$40,456.79	$58,665.35	$91,147.19
Upside / Downside	-43.26%	-17.72%	27.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	136,783.79	142,509.12	148,474.09	154,688.74	161,163.51	167,909.30	172,946.58
Payout Ratio	6.94%	23.55%	40.16%	56.77%	73.39%	90.00%	92.50%
Projected Dividends (M)	9,486.96	33,558.89	59,629.34	87,823.44	118,273.30	151,118.37	159,975.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	3.19%	4.19%	5.19%
Year 1 PV (M)	30,952.49	31,252.46	31,552.43
Year 2 PV (M)	50,726.64	51,714.62	52,712.12
Year 3 PV (M)	68,908.80	70,931.71	72,993.84
Year 4 PV (M)	85,593.15	88,959.72	92,424.64
Year 5 PV (M)	100,868.97	105,852.37	111,030.82
PV of Terminal Value (M)	2,437,932.07	2,558,377.35	2,683,536.72
Equity Value (M)	2,774,982.12	2,907,088.23	3,044,250.57
Shares Outstanding (M)	66.54	66.54	66.54
Fair Value	$41,703.03	$43,688.35	$45,749.65
Upside / Downside	-41.51%	-38.73%	-35.83%

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

ISU Petasys Co., Ltd. (007660.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener