DDM Analysis: 003540.KS

Valuation Snapshot

Stable Growth	$187,050.37 - $604,039.03	$566,073.03
Multi-Stage	$80,538.49 - $88,096.08	$84,248.11
Blended Fair Value	$325,160.57
Current Price	$26,400.00
Upside	1,131.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.72%	17.82%	1,087.48	1,061.40	1,251.23	1,065.97	908.89	597.62	585.90	527.56	478.59	254.51
YoY Growth	-	-	2.46%	-15.17%	17.38%	17.28%	52.08%	2.00%	11.06%	10.23%	88.04%	20.67%
Dividend Yield	-	-	6.70%	6.84%	9.78%	5.99%	5.59%	6.98%	5.21%	3.91%	4.02%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	229,187.06
(-) Cash Dividends Paid (M)	101,540.61
(=) Cash Retained (M)	127,646.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	45,837.41	28,648.38	17,189.03
Cash Retained (M)	127,646.45	127,646.45	127,646.45
(-) Cash Required (M)	-45,837.41	-28,648.38	-17,189.03
(=) Excess Retained (M)	81,809.04	98,998.07	110,457.42
(/) Shares Outstanding (M)	75.46	75.46	75.46
(=) Excess Retained per Share	1,084.17	1,311.96	1,463.83
LTM Dividend per Share	1,345.66	1,345.66	1,345.66
(+) Excess Retained per Share	1,084.17	1,311.96	1,463.83
(=) Adjusted Dividend	2,429.82	2,657.62	2,809.48
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$187,050.37	$566,073.03	$604,039.03
Upside / Downside	608.52%	2,044.22%	2,188.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	229,187.06	244,084.22	259,949.70	276,846.43	294,841.44	314,006.14	323,426.32
Payout Ratio	44.30%	53.44%	62.58%	71.72%	80.86%	90.00%	92.50%
Projected Dividends (M)	101,540.61	130,447.76	162,683.83	198,559.45	238,411.56	282,605.52	299,169.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	120,915.44	122,061.56	123,207.68
Year 2 PV (M)	139,776.67	142,439.02	145,126.49
Year 3 PV (M)	158,134.27	162,673.73	167,299.25
Year 4 PV (M)	175,998.06	182,766.45	189,728.20
Year 5 PV (M)	193,377.69	202,717.90	212,415.59
PV of Terminal Value (M)	5,289,071.11	5,544,535.22	5,809,776.55
Equity Value (M)	6,077,273.23	6,357,193.89	6,647,553.76
Shares Outstanding (M)	75.46	75.46	75.46
Fair Value	$80,538.49	$84,248.11	$88,096.08
Upside / Downside	205.07%	219.12%	233.70%

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

Daishin Securities Co., Ltd. (003540.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener