DDM Analysis: 215000.KQ

Valuation Snapshot

Stable Growth	$150,928.83 - $407,925.57	$232,107.69
Multi-Stage	$107,369.11 - $117,061.63	$112,128.40
Blended Fair Value	$172,118.05
Current Price	$60,500.00
Upside	184.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.91%	0.00%	4,592.83	4,592.83	3,655.74	2,611.24	2,141.22	1,932.32	2,506.79	1,671.20	4,177.99	0.00
YoY Growth	-	-	0.00%	25.63%	40.00%	21.95%	10.81%	-22.92%	50.00%	-60.00%	0.00%	0.00%
Dividend Yield	-	-	7.23%	5.46%	2.86%	1.67%	2.38%	4.96%	6.09%	3.74%	8.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,075.37
(-) Cash Dividends Paid (M)	24,020.23
(=) Cash Retained (M)	14,055.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,615.07	4,759.42	2,855.65
Cash Retained (M)	14,055.14	14,055.14	14,055.14
(-) Cash Required (M)	-7,615.07	-4,759.42	-2,855.65
(=) Excess Retained (M)	6,440.07	9,295.72	11,199.49
(/) Shares Outstanding (M)	6.01	6.01	6.01
(=) Excess Retained per Share	1,072.41	1,547.93	1,864.95
LTM Dividend per Share	3,999.87	3,999.87	3,999.87
(+) Excess Retained per Share	1,072.41	1,547.93	1,864.95
(=) Adjusted Dividend	5,072.28	5,547.80	5,864.82
WACC / Discount Rate	9.05%	9.05%	9.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$150,928.83	$232,107.69	$407,925.57
Upside / Downside	149.47%	283.65%	574.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,075.37	40,550.27	43,186.04	45,993.13	48,982.69	52,166.56	53,731.56
Payout Ratio	63.09%	68.47%	73.85%	79.23%	84.62%	90.00%	92.50%
Projected Dividends (M)	24,020.23	27,764.29	31,893.58	36,442.38	41,447.78	46,949.90	49,701.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.05%	9.05%	9.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	25,222.11	25,461.18	25,700.26
Year 2 PV (M)	26,320.44	26,821.77	27,327.83
Year 3 PV (M)	27,320.68	28,104.96	28,904.11
Year 4 PV (M)	28,228.05	29,313.62	30,430.21
Year 5 PV (M)	29,047.54	30,450.54	31,907.25
PV of Terminal Value (M)	508,639.52	533,207.00	558,714.73
Equity Value (M)	644,778.34	673,359.08	702,984.38
Shares Outstanding (M)	6.01	6.01	6.01
Fair Value	$107,369.11	$112,128.40	$117,061.63
Upside / Downside	77.47%	85.34%	93.49%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 137 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600191.SS	Baotou Huazi Industry Co., Ltd	0.06%	$0.01	9.61%
600288.SS	Daheng New Epoch Technology Inc.	0.06%	$0.01	8.37%
600486.SS	Jiangsu Yangnong Chemical Co., Ltd.	0.06%	$0.04	1.25%
600490.SS	Pengxin International Mining Co.,Ltd	0.06%	$0.00	4.03%
600615.SS	Chongqing Fenghwa Group Co., Ltd.	0.06%	$0.01	15.34%
600654.SS	China Security Co., Ltd.	0.06%	$0.00	3.19%
603068.SS	Beken Corporation	0.06%	$0.02	19.57%
603328.SS	Guangdong Ellington Electronics Technology Co.,Ltd	0.06%	$0.01	1.50%
605080.SS	Zhejiang Natural Outdoor Goods Inc.	0.06%	$0.01	0.98%
688017.SS	Leader Harmonious Drive Systems Co., Ltd.	0.06%	$0.12	25.12%
688585.SS	Swancor Advanced Materials Co., Ltd.	0.06%	$0.07	34.27%
688696.SS	Chengdu Xgimi Technology Co.,Ltd.	0.06%	$0.07	1.87%
AAIF.L	abrdn Asian Income Fund Limited	0.06%	$0.16	36.85%
AKSGY.IS	Akis Gayrimenkul Yatirim Ortakligi A.S.	0.06%	$0.00	0.27%
ALTF.TA	Altshuler Shaham Finance Ltd	0.06%	$0.42	73.06%
BAKK.L	Bakkavor Group plc	0.06%	$0.15	87.07%
BLV.L	Belvoir Group PLC	0.06%	$0.17	44.51%
BNZL.L	Bunzl plc	0.06%	$1.26	47.00%
BRIG.L	BlackRock Income and Growth Investment Trust plc	0.06%	$0.14	68.68%
BWY.L	Bellway p.l.c.	0.06%	$1.69	70.03%
CAPD.L	Capital Limited	0.06%	$0.07	24.60%
CASP.L	Caspian Sunrise plc	0.06%	$0.00	25.15%
CSSG.L	Croma Security Solutions Group plc	0.06%	$0.04	46.50%
DNET.JK	PT Indoritel Makmur Internasional Tbk.	0.06%	$5.00	6.08%
DWHA.L	Dewhurst Group Plc	0.06%	$0.36	25.82%
ELSPC.TA	Elspec Engineering Ltd	0.06%	$0.25	80.53%
EPWN.L	Epwin Group Plc	0.06%	$0.07	37.55%
ETGA.TA	ETGA Group Ltd	0.06%	$1.55	89.99%
FIBIH.TA	F.I.B.I. Holdings Ltd	0.06%	$16.92	41.38%
HSL.L	The Henderson Smaller Companies Investment Trust plc	0.06%	$0.50	70.94%
HSX.L	Hiscox Ltd	0.06%	$0.77	20.38%
HVO.L	hVIVO plc	0.06%	$0.00	12.02%
IBT.L	International Biotechnology Trust plc	0.06%	$0.61	57.78%
IDIN.TA	I.D.I. Insurance Company Ltd.	0.06%	$14.75	68.21%
IGG.L	IG Group Holdings plc	0.06%	$0.81	31.08%
IHP.L	IntegraFin Holdings plc	0.06%	$0.21	67.29%
ITRK.L	Intertek Group plc	0.06%	$2.66	64.13%
IVPU.L	Invesco Perpetual Select Trust plc - UK Equity Share Portfolio	0.06%	$0.12	35.31%
JMI.L	JPMorgan UK Smaller Companies Investment Trust Plc	0.06%	$0.16	23.47%
JUGI.L	JPMorgan UK Small Cap Growth & Income Plc	0.06%	$0.20	53.22%
LAAC	Lithium Americas (Argentina) Corp.	0.06%	$0.00	0.02%
LWDB.L	The Law Debenture Corporation p.l.c.	0.06%	$0.66	28.04%
MGRO.JK	PT Mahkota Group Tbk	0.06%	$0.43	7.88%
MTVW.L	Mountview Estates PLC	0.06%	$5.25	42.08%
NAWI.TA	Nawi Brothers Group Ltd	0.06%	$3.28	46.36%
NTN.L	Northern 3 VCT PLC	0.06%	$0.05	76.12%
PSON.L	Pearson plc	0.06%	$0.63	53.29%
RCDO.L	Ricardo plc	0.06%	$0.24	49.35%
RMKE.JK	PT RMK Energy Tbk	0.06%	$3.50	6.74%
SALM.OL	SalMar ASA	0.06%	$0.36	4.26%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

GOLFZON Co., Ltd. (215000.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener