DDM Analysis: 015860.KS

Valuation Snapshot

Stable Growth	$31,106.93 - $179,088.60	$58,142.70
Multi-Stage	$18,620.39 - $20,337.15	$19,463.20
Blended Fair Value	$38,802.95
Current Price	$5,460.00
Upside	610.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.24%	12.91%	272.61	241.39	246.40	100.03	146.27	70.02	51.30	60.19	111.81	109.04
YoY Growth	-	-	12.93%	-2.03%	146.32%	-31.61%	108.89%	36.49%	-14.77%	-46.17%	2.54%	34.66%
Dividend Yield	-	-	7.69%	5.47%	5.42%	1.99%	2.91%	2.53%	1.41%	1.19%	2.31%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,397.95
(-) Cash Dividends Paid (M)	21,774.36
(=) Cash Retained (M)	19,623.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,279.59	5,174.74	3,104.85
Cash Retained (M)	19,623.59	19,623.59	19,623.59
(-) Cash Required (M)	-8,279.59	-5,174.74	-3,104.85
(=) Excess Retained (M)	11,344.00	14,448.84	16,518.74
(/) Shares Outstanding (M)	45.97	45.97	45.97
(=) Excess Retained per Share	246.76	314.30	359.32
LTM Dividend per Share	473.65	473.65	473.65
(+) Excess Retained per Share	246.76	314.30	359.32
(=) Adjusted Dividend	720.41	787.94	832.97
WACC / Discount Rate	7.94%	7.94%	7.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,106.93	$58,142.70	$179,088.60
Upside / Downside	469.72%	964.88%	3,180.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,397.95	44,088.81	46,954.59	50,006.63	53,257.06	56,718.77	58,420.34
Payout Ratio	52.60%	60.08%	67.56%	75.04%	82.52%	90.00%	92.50%
Projected Dividends (M)	21,774.36	26,487.74	31,721.86	37,524.51	43,947.48	51,046.90	54,038.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.94%	7.94%	7.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,308.16	24,538.57	24,768.98
Year 2 PV (M)	26,716.11	27,224.97	27,738.64
Year 3 PV (M)	29,002.59	29,835.15	30,683.49
Year 4 PV (M)	31,171.88	32,370.66	33,603.69
Year 5 PV (M)	33,228.10	34,833.03	36,499.39
PV of Terminal Value (M)	711,585.21	745,955.05	781,640.29
Equity Value (M)	856,012.06	894,757.44	934,934.49
Shares Outstanding (M)	45.97	45.97	45.97
Fair Value	$18,620.39	$19,463.20	$20,337.15
Upside / Downside	241.03%	256.47%	272.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 103 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
300408.SZ	Chaozhou Three-Circle (Group) Co.,Ltd.	0.83%	$0.38	28.62%
3484.T	Tenpo Innovation CO.,LTD.	0.83%	$9.97	13.59%
353200.KS	DAEDUCK ELECTRONICS Co., Ltd.	0.83%	$400.28	78.17%
357780.KQ	Soulbrain Co., Ltd.	0.83%	$2,325.57	26.44%
600163.SS	Zhongmin Energy Co., Ltd.	0.83%	$0.04	14.96%
603297.SS	Ningbo Yongxin Optics Co.,Ltd	0.83%	$0.87	44.04%
603344.SS	Cinderson Tech (Suzhou) Co., Ltd.	0.83%	$0.31	31.21%
603755.SS	Qingdao Richen Foods Co., Ltd.	0.83%	$0.30	40.12%
605123.SS	Wuxi Paike New Materials Technology Co.,Ltd.	0.83%	$0.86	40.88%
6624.TWO	Ever-Clear Environmental Eng. Corp.	0.83%	$0.54	43.67%
GYL.OL	Gyldendal ASA	0.83%	$3.92	5.79%
HHGC	HHG Capital Corporation	0.83%	$0.09	31.96%
000425.SZ	XCMG Construction Machinery Co., Ltd.	0.82%	$0.10	16.53%
0522.HK	ASMPT Limited	0.82%	$0.67	78.47%
300439.SZ	Medicalsystem Biotechnology Co., Ltd.	0.82%	$0.08	32.74%
300634.SZ	Richinfo Technology Co., Ltd.	0.82%	$0.21	40.12%
300703.SZ	Cre8 Direct (NingBo) Co., Ltd.	0.82%	$0.20	28.25%
300871.SZ	Hvsen Biotechnology Co., Ltd.	0.82%	$0.17	15.92%
5285.KL	Sime Darby Plantation Berhad	0.82%	$0.05	11.78%
600038.SS	Avicopter Plc	0.82%	$0.30	42.43%
600097.SS	Shanghai Kaichuang Marine International Co., Ltd.	0.82%	$0.09	21.30%
600584.SS	JCET Group Co., Ltd.	0.82%	$0.30	36.16%
600787.SS	CMST Development Co.,Ltd.	0.82%	$0.05	21.59%
688510.SS	Wuxi Hyatech Co.,Ltd.	0.82%	$0.22	51.21%
ALLHB.PA	Les Hôtels Baverez S.A.	0.82%	$0.60	15.34%
AON	Aon plc	0.82%	$2.83	22.49%
IAR-B.ST	IAR Systems Group AB (publ)	0.82%	$1.47	26.71%
000738.SZ	Aecc Aero-Engine Control Co.,Ltd.	0.81%	$0.17	43.46%
000833.SZ	Guangxi Yuegui Guangye Holdings Co., Ltd.	0.81%	$0.16	25.49%
002889.SZ	Shenzhen Easttop Supply Chain Management Co., Ltd.	0.81%	$0.12	30.64%
002979.SZ	China Leadshine Technology Co., Ltd.	0.81%	$0.34	49.51%
300037.SZ	Shenzhen Capchem Technology Co., Ltd.	0.81%	$0.42	32.43%
300444.SZ	Beijing SOJO Electric Co., Ltd.	0.81%	$0.08	69.59%
300918.SZ	Shandong Nanshan Zhishang Sci-Tech Co.,Ltd.	0.81%	$0.15	41.07%
603022.SS	Shanghai Xintonglian Packaging Co., Ltd.	0.81%	$0.08	31.63%
603166.SS	GUILIN FUDA Co.,Ltd.	0.81%	$0.13	27.96%
688689.SS	Changzhou Galaxy Century Microelectronics Co.,Ltd.	0.81%	$0.23	40.07%
688786.SS	Jiangxi Yuean Advanced Materials Co.,Ltd.	0.81%	$0.23	43.35%
KIJA.JK	PT Kawasan Industri Jababeka Tbk	0.81%	$1.69	22.92%
VTRU	Vitru Limited	0.81%	$0.07	4.55%
002156.SZ	Tongfu Microelectronics Co.,Ltd	0.80%	$0.30	46.36%
002950.SZ	Allmed Medical Products Co., Ltd	0.80%	$0.09	11.97%
003960.KS	Sajodaerim Corporation	0.80%	$295.03	3.88%
0DWV.L	cBrain A/S	0.80%	$0.90	15.53%
2536.HK	Palasino Holdings Limited	0.80%	$0.02	58.64%
300855.SZ	Jiangsu ToLand Alloy Co.,Ltd	0.80%	$0.26	77.09%
3867.KL	Malaysian Pacific Industries Berhad	0.80%	$0.25	28.08%
600635.SS	Shanghai Dazhong Public Utilities(Group) Co.,Ltd.	0.80%	$0.05	26.60%
603366.SS	Solareast Holdings Co., Ltd.	0.80%	$0.08	34.34%
603798.SS	Qingdao Copton Technology Company Limited	0.80%	$0.13	64.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ILJIN Holdings Co., Ltd. (015860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener