DDM Analysis: 049800.KS

Valuation Snapshot

Stable Growth	$2,027.88 - $3,255.27	$2,582.83
Multi-Stage	$4,088.23 - $4,500.00	$4,290.09
Blended Fair Value	$3,436.46
Current Price	$2,160.00
Upside	59.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	50.28	50.28	50.28	50.28	0.00	0.00	0.00	0.00	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.49%	1.72%	1.35%	1.11%	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)	3,841.01
(-) Cash Dividends Paid (M)	1,000.00
(=) Cash Retained (M)	2,841.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	768.20	480.13	288.08
Cash Retained (M)	2,841.01	2,841.01	2,841.01
(-) Cash Required (M)	-768.20	-480.13	-288.08
(=) Excess Retained (M)	2,072.80	2,360.88	2,552.93
(/) Shares Outstanding (M)	19.89	19.89	19.89
(=) Excess Retained per Share	104.22	118.71	128.37
LTM Dividend per Share	50.28	50.28	50.28
(+) Excess Retained per Share	104.22	118.71	128.37
(=) Adjusted Dividend	154.51	168.99	178.65
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.00%	0.00%	1.00%
Fair Value	$2,027.88	$2,582.83	$3,255.27
Upside / Downside	-6.12%	19.58%	50.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,841.01	3,840.89	3,840.77	3,840.65	3,840.54	3,840.42	3,955.63
Payout Ratio	26.03%	38.83%	51.62%	64.41%	77.21%	90.00%	92.50%
Projected Dividends (M)	1,000.00	1,491.34	1,982.64	2,473.92	2,965.16	3,456.38	3,658.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.00%	0.00%	1.00%
Year 1 PV (M)	1,385.80	1,399.79	1,413.79
Year 2 PV (M)	1,711.95	1,746.72	1,781.83
Year 3 PV (M)	1,984.99	2,045.75	2,107.74
Year 4 PV (M)	2,210.78	2,301.47	2,394.92
Year 5 PV (M)	2,394.65	2,518.06	2,646.51
PV of Terminal Value (M)	71,618.66	75,309.69	79,151.36
Equity Value (M)	81,306.82	85,321.48	89,496.15
Shares Outstanding (M)	19.89	19.89	19.89
Fair Value	$4,088.23	$4,290.09	$4,500.00
Upside / Downside	89.27%	98.62%	108.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MORG.OL	Sparebanken Møre	8.24%	$9.79	48.31%
TCL-A.TO	Transcontinental Inc.	8.23%	$1.90	90.45%
1524.TW	Gordon Auto Body Parts Co., Ltd.	8.22%	$2.29	90.15%
025000.KS	KPX Chemical Co.,Ltd.	8.20%	$3,780.40	27.09%
3249.T	Industrial & Infrastructure Fund Investment Corporation	8.19%	$12,629.62	94.12%
MERC3.SA	Mercantil do Brasil Financeira S.A.	8.19%	$1.25	23.03%
VOW.DE	Volkswagen AG	8.19%	$8.80	61.96%
ACES.JK	PT Aspirasi Hidup Indonesia Tbk	8.17%	$33.50	70.02%
ADH.AX	Adairs Limited	8.14%	$0.15	48.18%
0DZJ.L	Groupe CRIT S.A.	8.13%	$4.75	37.37%
WAR.AX	WAM Strategic Value Limited	8.12%	$0.09	49.55%
PCSGH.BK	P.C.S. Machine Group Holding Public Company Limited	8.10%	$0.25	61.11%
C52.SI	ComfortDelGro Corporation Limited	8.08%	$0.12	61.96%
6601.HK	Cheerwin Group Limited	8.07%	$0.18	58.02%
ABA.AX	Auswide Bank Ltd	8.07%	$0.41	53.00%
FILA.MI	F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A.	8.06%	$0.78	60.66%
AIQ.AX	Alternative Investment Trust	8.04%	$0.12	50.93%
LIGHT.AS	Signify N.V.	8.04%	$1.74	69.87%
NER.BK	North East Rubber Public Company Limited	8.04%	$0.36	35.33%
1361.HK	361 Degrees International Limited	8.03%	$0.43	39.44%
STO.AX	Santos Limited	8.03%	$0.49	70.12%
UTP.BK	United Paper Public Company Limited	8.00%	$0.60	73.40%
0P2J.L	Ascencio S.A.	7.99%	$4.30	73.74%
0QQE.L	DKSH Holding AG	7.99%	$4.59	77.54%
RPL.AX	Regal Partners Limited	7.99%	$0.26	96.18%
1983.HK	Luzhou Bank Co., Ltd.	7.96%	$0.17	23.39%
2166.HK	Smart-Core Holdings Limited	7.96%	$0.17	38.03%
3014.TW	ITE Tech. Inc	7.96%	$9.11	95.86%
BSD.PA	Bourse Direct S.A.	7.96%	$0.36	51.14%
OIZ.IR	Origin Enterprises plc	7.96%	$0.33	39.03%
FVI.MI	Fervi S.p.A.	7.95%	$1.29	58.52%
MSTI.JK	Mastersystem Infotama Tbk.	7.95%	$118.00	70.08%
0012.HK	Henderson Land Development Company Limited	7.94%	$2.30	89.03%
057050.KS	Hyundai Home Shopping Network Corporation	7.93%	$4,290.73	58.03%
IB.MI	Iniziative Bresciane S.p.A.	7.93%	$0.93	91.62%
SSSC.BK	Siam Steel Service Center Public Company Limited	7.93%	$0.17	48.86%
0868.HK	Xinyi Glass Holdings Limited	7.92%	$0.67	37.03%
0E1L.L	CapMan Oyj	7.90%	$0.15	36.88%
BBAS3.SA	Banco do Brasil S.A.	7.90%	$1.71	76.22%
002060.SZ	Guangdong Construction Engineering Group Co., Ltd.	7.89%	$0.28	98.50%
FSA.AX	FSA Group Limited	7.89%	$0.10	9.37%
0F2S.L	Linedata Services S.A.	7.87%	$3.60	32.69%
0R7T.L	TINC N.V.	7.87%	$0.84	35.61%
0D1X.L	Groupe Guillin S.A.	7.86%	$2.10	32.57%
5199.KL	Hibiscus Petroleum Berhad	7.86%	$0.12	74.47%
ULKER.IS	Ülker Bisküvi Sanayi A.S.	7.85%	$8.79	45.09%
9581.SR	Clean Life Co.	7.84%	$8.00	56.24%
3463.T	Ichigo Hotel REIT Investment Corporation	7.83%	$9,957.47	51.91%
LHSC.BK	LH Shopping Centers Leasehold Real Estate Investment Trust	7.83%	$1.00	59.09%
EPMT.JK	PT Enseval Putera Megatrading Tbk.	7.82%	$179.10	64.00%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Woojin Plaimm Co., Ltd. (049800.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener