DDM Analysis: 004450.KS

Valuation Snapshot

Stable Growth	$92,516.08 - $447,658.33	$164,310.26
Multi-Stage	$84,245.89 - $92,346.18	$88,220.35
Blended Fair Value	$126,265.30
Current Price	$34,150.00
Upside	269.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.69%	-0.69%	1,203.64	1,209.84	1,264.95	1,264.95	1,372.27	1,379.17	1,384.07	1,445.28	1,342.06	1,290.43
YoY Growth	-	-	-0.51%	-4.36%	0.00%	-7.82%	-0.50%	-0.35%	-4.24%	7.69%	4.00%	-0.01%
Dividend Yield	-	-	4.03%	3.78%	3.59%	2.92%	3.58%	3.64%	3.01%	2.68%	3.03%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,313.69
(-) Cash Dividends Paid (M)	2,164.39
(=) Cash Retained (M)	3,149.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,062.74	664.21	398.53
Cash Retained (M)	3,149.30	3,149.30	3,149.30
(-) Cash Required (M)	-1,062.74	-664.21	-398.53
(=) Excess Retained (M)	2,086.56	2,485.09	2,750.77
(/) Shares Outstanding (M)	1.80	1.80	1.80
(=) Excess Retained per Share	1,158.13	1,379.33	1,526.80
LTM Dividend per Share	1,201.33	1,201.33	1,201.33
(+) Excess Retained per Share	1,158.13	1,379.33	1,526.80
(=) Adjusted Dividend	2,359.46	2,580.66	2,728.13
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.67%	4.67%	5.67%
Fair Value	$92,516.08	$164,310.26	$447,658.33
Upside / Downside	170.91%	381.14%	1,210.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,313.69	5,561.99	5,821.89	6,093.94	6,378.69	6,676.76	6,877.06
Payout Ratio	40.73%	50.59%	60.44%	70.29%	80.15%	90.00%	92.50%
Projected Dividends (M)	2,164.39	2,813.58	3,518.72	4,283.61	5,112.30	6,009.08	6,361.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.67%	4.67%	5.67%
Year 1 PV (M)	2,621.13	2,646.41	2,671.70
Year 2 PV (M)	3,053.81	3,113.01	3,172.77
Year 3 PV (M)	3,463.35	3,564.54	3,667.69
Year 4 PV (M)	3,850.64	4,001.37	4,156.48
Year 5 PV (M)	4,216.52	4,423.83	4,639.23
PV of Terminal Value (M)	134,577.30	141,194.21	148,068.87
Equity Value (M)	151,782.75	158,943.38	166,376.73
Shares Outstanding (M)	1.80	1.80	1.80
Fair Value	$84,245.89	$88,220.35	$92,346.18
Upside / Downside	146.69%	158.33%	170.41%

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

Samhwa Crown & Closure Co., Ltd (004450.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener