DDM Analysis: 009070.KS

Valuation Snapshot

Stable Growth	$57,690.81 - $137,983.66	$129,310.90
Multi-Stage	$19,909.28 - $21,809.75	$20,841.99
Blended Fair Value	$75,076.44
Current Price	$5,300.00
Upside	1,316.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.17%	12.09%	80.82	60.49	60.45	50.39	47.51	45.50	50.41	35.38	37.79	34.15
YoY Growth	-	-	33.60%	0.07%	19.97%	6.05%	4.42%	-9.74%	42.48%	-6.37%	10.67%	32.31%
Dividend Yield	-	-	2.30%	1.55%	1.42%	0.80%	0.74%	2.31%	1.39%	1.34%	1.16%	1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,749.93
(-) Cash Dividends Paid (M)	2,646.39
(=) Cash Retained (M)	18,103.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,149.99	2,593.74	1,556.24
Cash Retained (M)	18,103.54	18,103.54	18,103.54
(-) Cash Required (M)	-4,149.99	-2,593.74	-1,556.24
(=) Excess Retained (M)	13,953.56	15,509.80	16,547.30
(/) Shares Outstanding (M)	29.91	29.91	29.91
(=) Excess Retained per Share	466.57	518.61	553.30
LTM Dividend per Share	88.49	88.49	88.49
(+) Excess Retained per Share	466.57	518.61	553.30
(=) Adjusted Dividend	555.06	607.09	641.78
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$57,690.81	$129,310.90	$137,983.66
Upside / Downside	988.51%	2,339.83%	2,503.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,749.93	22,098.68	23,535.09	25,064.87	26,694.09	28,429.21	29,282.08
Payout Ratio	12.75%	28.20%	43.65%	59.10%	74.55%	90.00%	92.50%
Projected Dividends (M)	2,646.39	6,232.49	10,273.59	14,813.71	19,900.64	25,586.29	27,085.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,796.33	5,851.27	5,906.22
Year 2 PV (M)	8,886.00	9,055.25	9,226.10
Year 3 PV (M)	11,916.25	12,258.33	12,606.88
Year 4 PV (M)	14,887.95	15,460.49	16,049.40
Year 5 PV (M)	17,801.92	18,661.76	19,554.51
PV of Terminal Value (M)	536,133.51	562,028.96	588,915.49
Equity Value (M)	595,421.96	623,316.06	652,258.59
Shares Outstanding (M)	29.91	29.91	29.91
Fair Value	$19,909.28	$20,841.99	$21,809.75
Upside / Downside	275.65%	293.25%	311.50%

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

KCTC Co. Ltd (009070.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener