DDM Analysis: 002170.KS

Valuation Snapshot

Stable Growth	$45,624.89 - $70,161.18	$57,051.13
Multi-Stage	$101,747.82 - $112,082.76	$106,813.34
Blended Fair Value	$81,932.23
Current Price	$54,900.00
Upside	49.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.14%	6.38%	1,574.22	1,599.44	1,342.68	1,342.68	1,076.02	928.34	848.18	848.18	932.99	848.18
YoY Growth	-	-	-1.58%	19.12%	0.00%	24.78%	15.91%	9.45%	0.00%	-9.09%	10.00%	0.00%
Dividend Yield	-	-	3.33%	3.16%	2.61%	2.25%	1.54%	2.06%	1.59%	1.83%	1.78%	1.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,276.83
(-) Cash Dividends Paid (M)	3,992.59
(=) Cash Retained (M)	9,284.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,655.37	1,659.60	995.76
Cash Retained (M)	9,284.24	9,284.24	9,284.24
(-) Cash Required (M)	-2,655.37	-1,659.60	-995.76
(=) Excess Retained (M)	6,628.88	7,624.64	8,288.48
(/) Shares Outstanding (M)	2.65	2.65	2.65
(=) Excess Retained per Share	2,498.87	2,874.24	3,124.49
LTM Dividend per Share	1,505.07	1,505.07	1,505.07
(+) Excess Retained per Share	2,498.87	2,874.24	3,124.49
(=) Adjusted Dividend	4,003.94	4,379.31	4,629.56
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-2.08%	-1.08%	-0.08%
Fair Value	$45,624.89	$57,051.13	$70,161.18
Upside / Downside	-16.89%	3.92%	27.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,276.83	13,133.03	12,990.78	12,850.08	12,710.90	12,573.23	12,950.42
Payout Ratio	30.07%	42.06%	54.04%	66.03%	78.01%	90.00%	92.50%
Projected Dividends (M)	3,992.59	5,523.42	7,020.62	8,484.74	9,916.33	11,315.90	11,979.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-2.08%	-1.08%	-0.08%
Year 1 PV (M)	5,133.40	5,185.83	5,238.25
Year 2 PV (M)	6,064.15	6,188.65	6,314.41
Year 3 PV (M)	6,811.31	7,022.13	7,237.27
Year 4 PV (M)	7,398.44	7,705.33	8,021.68
Year 5 PV (M)	7,846.49	8,255.43	8,681.25
PV of Terminal Value (M)	236,657.72	248,991.71	261,834.68
Equity Value (M)	269,911.52	283,349.09	297,327.53
Shares Outstanding (M)	2.65	2.65	2.65
Fair Value	$101,747.82	$106,813.34	$112,082.76
Upside / Downside	85.33%	94.56%	104.16%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Samyang Tongsang Co., Ltd (002170.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener