DDM Analysis: 017810.KS

Valuation Snapshot

Stable Growth	$65,219.74 - $124,212.40	$116,405.21
Multi-Stage	$19,760.31 - $21,612.74	$20,669.56
Blended Fair Value	$68,537.38
Current Price	$14,780.00
Upside	363.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.34%	13.59%	439.44	383.21	119.02	120.20	120.13	136.54	122.33	110.89	110.89	122.46
YoY Growth	-	-	14.67%	221.97%	-0.98%	0.06%	-12.02%	11.61%	10.32%	0.00%	-9.45%	-0.35%
Dividend Yield	-	-	2.86%	3.45%	1.19%	0.71%	0.70%	1.48%	1.22%	0.81%	0.85%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,028.02
(-) Cash Dividends Paid (M)	17,721.15
(=) Cash Retained (M)	9,306.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,405.60	3,378.50	2,027.10
Cash Retained (M)	9,306.88	9,306.88	9,306.88
(-) Cash Required (M)	-5,405.60	-3,378.50	-2,027.10
(=) Excess Retained (M)	3,901.27	5,928.37	7,279.77
(/) Shares Outstanding (M)	43.27	43.27	43.27
(=) Excess Retained per Share	90.15	137.00	168.22
LTM Dividend per Share	409.51	409.51	409.51
(+) Excess Retained per Share	90.15	137.00	168.22
(=) Adjusted Dividend	499.66	546.50	577.73
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$65,219.74	$116,405.21	$124,212.40
Upside / Downside	341.27%	687.59%	740.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,028.02	28,784.85	30,655.86	32,648.49	34,770.64	37,030.74	38,141.66
Payout Ratio	65.57%	70.45%	75.34%	80.23%	85.11%	90.00%	92.50%
Projected Dividends (M)	17,721.15	20,279.69	23,095.97	26,192.69	29,594.40	33,327.66	35,281.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,897.19	19,076.31	19,255.43
Year 2 PV (M)	20,054.32	20,436.30	20,821.88
Year 3 PV (M)	21,192.77	21,801.13	22,421.04
Year 4 PV (M)	22,312.74	23,170.83	24,053.43
Year 5 PV (M)	23,414.46	24,545.39	25,719.60
PV of Terminal Value (M)	749,241.29	785,429.92	823,003.58
Equity Value (M)	855,112.77	894,459.88	935,274.95
Shares Outstanding (M)	43.27	43.27	43.27
Fair Value	$19,760.31	$20,669.56	$21,612.74
Upside / Downside	33.70%	39.85%	46.23%

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

Analysis Mode

Ticker

Industry

Sector

Pulmuone Co., Ltd. (017810.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener