DDM Analysis: 402340.KS

Valuation Snapshot

Stable Growth	$278,803.08 - $394,853.98	$336,103.72
Multi-Stage	$402,813.89 - $443,107.83	$422,568.38
Blended Fair Value	$379,336.05
Current Price	$183,000.00
Upside	107.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021
DPS	0.00%	0.00%	17.90	285.01	61.49	0.00	0.00	0.00	0.00	0.00	0.00	0.00
YoY Growth	-	-	-93.72%	363.54%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.02%	0.38%	0.15%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,684,661.00
(-) Cash Dividends Paid (M)	1,800.00
(=) Cash Retained (M)	5,682,861.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,136,932.20	710,582.63	426,349.58
Cash Retained (M)	5,682,861.00	5,682,861.00	5,682,861.00
(-) Cash Required (M)	-1,136,932.20	-710,582.63	-426,349.58
(=) Excess Retained (M)	4,545,928.80	4,972,278.38	5,256,511.43
(/) Shares Outstanding (M)	133.41	133.41	133.41
(=) Excess Retained per Share	34,073.85	37,269.54	39,400.00
LTM Dividend per Share	13.49	13.49	13.49
(+) Excess Retained per Share	34,073.85	37,269.54	39,400.00
(=) Adjusted Dividend	34,087.34	37,283.03	39,413.49
WACC / Discount Rate	9.98%	9.98%	9.98%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$278,803.08	$336,103.72	$394,853.98
Upside / Downside	52.35%	83.66%	115.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,684,661.00	5,627,814.39	5,571,536.25	5,515,820.88	5,460,662.67	5,406,056.05	5,568,237.73
Payout Ratio	0.03%	18.03%	36.02%	54.01%	72.01%	90.00%	92.50%
Projected Dividends (M)	1,800.00	1,014,432.19	2,006,811.56	2,979,241.89	3,932,022.94	4,865,450.44	5,150,619.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.98%	9.98%	9.98%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	913,046.98	922,363.78	931,680.59
Year 2 PV (M)	1,625,723.92	1,659,071.24	1,692,757.11
Year 3 PV (M)	2,172,281.34	2,239,460.61	2,308,010.84
Year 4 PV (M)	2,580,455.95	2,687,403.79	2,797,642.05
Year 5 PV (M)	2,873,912.64	3,023,563.94	3,179,385.46
PV of Terminal Value (M)	43,575,592.15	45,844,674.33	48,207,312.30
Equity Value (M)	53,741,012.98	56,376,537.69	59,116,788.35
Shares Outstanding (M)	133.41	133.41	133.41
Fair Value	$402,813.89	$422,568.38	$443,107.83
Upside / Downside	120.12%	130.91%	142.14%

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

SK Square Co., Ltd. (402340.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener