DDM Analysis: 025860.KS

Valuation Snapshot

Stable Growth	$11,678.00 - $29,153.86	$17,521.38
Multi-Stage	$14,202.51 - $15,596.13	$14,886.11
Blended Fair Value	$16,203.74
Current Price	$7,830.00
Upside	106.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	4.57%	60.23	100.38	60.23	80.30	60.23	50.19	80.30	45.17	60.23	48.58
YoY Growth	-	-	-40.00%	66.67%	-25.00%	33.33%	20.00%	-37.50%	77.78%	-25.00%	23.98%	26.04%
Dividend Yield	-	-	0.97%	1.37%	0.67%	0.73%	0.67%	0.72%	0.70%	0.32%	0.67%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,761.32
(-) Cash Dividends Paid (M)	3,835.90
(=) Cash Retained (M)	21,925.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,152.26	3,220.17	1,932.10
Cash Retained (M)	21,925.43	21,925.43	21,925.43
(-) Cash Required (M)	-5,152.26	-3,220.17	-1,932.10
(=) Excess Retained (M)	16,773.16	18,705.26	19,993.33
(/) Shares Outstanding (M)	47.77	47.77	47.77
(=) Excess Retained per Share	351.13	391.58	418.55
LTM Dividend per Share	80.30	80.30	80.30
(+) Excess Retained per Share	351.13	391.58	418.55
(=) Adjusted Dividend	431.44	471.88	498.85
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.57%	3.57%	4.57%
Fair Value	$11,678.00	$17,521.38	$29,153.86
Upside / Downside	49.14%	123.77%	272.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,761.32	26,679.74	27,630.89	28,615.95	29,636.14	30,692.69	31,613.47
Payout Ratio	14.89%	29.91%	44.93%	59.96%	74.98%	90.00%	92.50%
Projected Dividends (M)	3,835.90	7,980.47	12,415.69	17,157.00	22,220.59	27,623.42	29,242.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.57%	3.57%	4.57%
Year 1 PV (M)	7,431.21	7,503.67	7,576.12
Year 2 PV (M)	10,765.47	10,976.42	11,189.42
Year 3 PV (M)	13,852.71	14,261.87	14,679.00
Year 4 PV (M)	16,706.30	17,367.43	18,048.00
Year 5 PV (M)	19,338.97	20,300.30	21,299.49
PV of Terminal Value (M)	610,337.90	640,677.46	672,211.74
Equity Value (M)	678,432.58	711,087.16	745,003.76
Shares Outstanding (M)	47.77	47.77	47.77
Fair Value	$14,202.51	$14,886.11	$15,596.13
Upside / Downside	81.39%	90.12%	99.18%

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

Namhae Chemical Corporation (025860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener