DDM Analysis: 007860.KS

Valuation Snapshot

Stable Growth	$378,192.06 - $926,503.05	$868,269.05
Multi-Stage	$132,279.46 - $144,927.42	$138,486.71
Blended Fair Value	$503,377.88
Current Price	$8,820.00
Upside	5,607.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	43.05%	-8.70%	299.42	277.41	281.92	49.99	133.94	49.99	99.97	429.32	452.07	748.05
YoY Growth	-	-	7.93%	-1.60%	463.98%	-62.68%	167.95%	-50.00%	-76.71%	-5.03%	-39.57%	0.54%
Dividend Yield	-	-	4.12%	2.67%	3.34%	0.56%	0.57%	1.67%	2.31%	6.74%	4.39%	5.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	101,153.64
(-) Cash Dividends Paid (M)	8,289.25
(=) Cash Retained (M)	92,864.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20,230.73	12,644.20	7,586.52
Cash Retained (M)	92,864.39	92,864.39	92,864.39
(-) Cash Required (M)	-20,230.73	-12,644.20	-7,586.52
(=) Excess Retained (M)	72,633.66	80,220.18	85,277.87
(/) Shares Outstanding (M)	21.71	21.71	21.71
(=) Excess Retained per Share	3,345.21	3,694.61	3,927.55
LTM Dividend per Share	381.77	381.77	381.77
(+) Excess Retained per Share	3,345.21	3,694.61	3,927.55
(=) Adjusted Dividend	3,726.98	4,076.38	4,309.32
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$378,192.06	$868,269.05	$926,503.05
Upside / Downside	4,187.89%	9,744.32%	10,404.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	101,153.64	107,728.62	114,730.98	122,188.50	130,130.75	138,589.25	142,746.92
Payout Ratio	8.19%	24.56%	40.92%	57.28%	73.64%	90.00%	92.50%
Projected Dividends (M)	8,289.25	26,453.59	46,944.28	69,986.98	95,826.91	124,730.32	132,040.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,596.66	24,829.80	25,062.95
Year 2 PV (M)	40,585.01	41,358.04	42,138.36
Year 3 PV (M)	56,258.97	57,873.96	59,519.57
Year 4 PV (M)	71,623.15	74,377.58	77,210.69
Year 5 PV (M)	86,682.12	90,868.90	95,215.91
PV of Terminal Value (M)	2,592,404.89	2,717,619.01	2,847,625.38
Equity Value (M)	2,872,150.79	3,006,927.29	3,146,772.86
Shares Outstanding (M)	21.71	21.71	21.71
Fair Value	$132,279.46	$138,486.71	$144,927.42
Upside / Downside	1,399.77%	1,470.14%	1,543.17%

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

Seoyon Co., Ltd. (007860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener