DDM Analysis: 014620.KQ

Valuation Snapshot

Stable Growth	$21,201.71 - $42,632.90	$29,525.16
Multi-Stage	$46,540.43 - $51,254.78	$48,851.71
Blended Fair Value	$39,188.43
Current Price	$32,800.00
Upside	19.48%
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	13.11%	-0.24%	157.75	105.17	105.17	105.17	105.17	85.22	105.17	157.75	157.75	158.89
YoY Growth	-	-	50.00%	0.00%	0.00%	0.00%	23.41%	-18.97%	-33.33%	0.00%	-0.71%	-1.64%
Dividend Yield	-	-	0.65%	0.94%	0.85%	1.20%	1.28%	1.67%	0.95%	1.37%	1.50%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,908.02
(-) Cash Dividends Paid (M)	5,311.47
(=) Cash Retained (M)	28,596.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,781.60	4,238.50	2,543.10
Cash Retained (M)	28,596.55	28,596.55	28,596.55
(-) Cash Required (M)	-6,781.60	-4,238.50	-2,543.10
(=) Excess Retained (M)	21,814.94	24,358.04	26,053.45
(/) Shares Outstanding (M)	26.56	26.56	26.56
(=) Excess Retained per Share	821.45	917.22	981.06
LTM Dividend per Share	200.01	200.01	200.01
(+) Excess Retained per Share	821.45	917.22	981.06
(=) Adjusted Dividend	1,021.46	1,117.22	1,181.06
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	0.39%	1.39%	2.39%
Fair Value	$21,201.71	$29,525.16	$42,632.90
Upside / Downside	-35.36%	-9.98%	29.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,908.02	34,377.86	34,854.21	35,337.16	35,826.81	36,323.23	37,412.93
Payout Ratio	15.66%	30.53%	45.40%	60.27%	75.13%	90.00%	92.50%
Projected Dividends (M)	5,311.47	10,496.07	15,823.33	21,296.20	26,917.71	32,690.91	34,606.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	0.39%	1.39%	2.39%
Year 1 PV (M)	9,876.78	9,975.16	10,073.55
Year 2 PV (M)	14,011.18	14,291.72	14,575.04
Year 3 PV (M)	17,744.66	18,280.25	18,826.52
Year 4 PV (M)	21,105.32	21,958.94	22,838.19
Year 5 PV (M)	24,119.56	25,345.08	26,619.91
PV of Terminal Value (M)	1,149,093.55	1,207,479.21	1,268,214.39
Equity Value (M)	1,235,951.04	1,297,330.36	1,361,147.60
Shares Outstanding (M)	26.56	26.56	26.56
Fair Value	$46,540.43	$48,851.71	$51,254.78
Upside / Downside	41.89%	48.94%	56.26%

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

Sung Kwang Bend Co.,Ltd. (014620.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener