DDM Analysis: 030610.KS

Valuation Snapshot

Stable Growth	$37,741.11 - $208,731.61	$72,648.64
Multi-Stage	$46,408.75 - $51,019.85	$48,670.33
Blended Fair Value	$60,659.48
Current Price	$9,150.00
Upside	562.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-19.68%	0.00%	36.15	28.93	114.12	190.57	123.66	108.18	92.73	52.23	46.09	30.73
YoY Growth	-	-	24.99%	-74.65%	-40.12%	54.11%	14.30%	16.67%	77.52%	13.33%	50.00%	0.00%
Dividend Yield	-	-	0.62%	0.57%	2.25%	2.49%	1.57%	1.83%	0.97%	0.53%	0.49%	0.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	121,581.83
(-) Cash Dividends Paid (M)	8,159.39
(=) Cash Retained (M)	113,422.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24,316.37	15,197.73	9,118.64
Cash Retained (M)	113,422.44	113,422.44	113,422.44
(-) Cash Required (M)	-24,316.37	-15,197.73	-9,118.64
(=) Excess Retained (M)	89,106.08	98,224.71	104,303.80
(/) Shares Outstanding (M)	112.88	112.88	112.88
(=) Excess Retained per Share	789.36	870.13	923.99
LTM Dividend per Share	72.28	72.28	72.28
(+) Excess Retained per Share	789.36	870.13	923.99
(=) Adjusted Dividend	861.64	942.42	996.27
WACC / Discount Rate	5.10%	5.10%	5.10%
Growth Rate	2.76%	3.76%	4.76%
Fair Value	$37,741.11	$72,648.64	$208,731.61
Upside / Downside	312.47%	693.97%	2,181.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	121,581.83	126,149.39	130,888.54	135,805.73	140,907.65	146,201.23	150,587.27
Payout Ratio	6.71%	23.37%	40.03%	56.68%	73.34%	90.00%	92.50%
Projected Dividends (M)	8,159.39	29,479.63	52,390.25	76,980.68	103,344.77	131,581.11	139,293.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.10%	5.10%	5.10%
Growth Rate	2.76%	3.76%	4.76%
Year 1 PV (M)	27,778.06	28,048.39	28,318.72
Year 2 PV (M)	46,516.87	47,426.65	48,345.25
Year 3 PV (M)	64,405.31	66,303.99	68,239.63
Year 4 PV (M)	81,472.02	84,690.07	88,002.52
Year 5 PV (M)	97,744.76	102,594.36	107,634.56
PV of Terminal Value (M)	4,920,912.08	5,165,062.72	5,418,809.42
Equity Value (M)	5,238,829.10	5,494,126.18	5,759,350.10
Shares Outstanding (M)	112.88	112.88	112.88
Fair Value	$46,408.75	$48,670.33	$51,019.85
Upside / Downside	407.20%	431.92%	457.59%

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

Kyobo Securities Co ., Ltd (030610.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener