DDM Analysis: 008490.KS

Valuation Snapshot

Stable Growth	$30,878.29 - $46,398.72	$38,223.58
Multi-Stage	$71,421.63 - $78,768.53	$75,021.94
Blended Fair Value	$56,622.76
Current Price	$19,840.00
Upside	185.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.16%	-0.78%	254.68	400.36	499.94	656.16	451.35	349.96	308.26	343.31	260.09	260.09
YoY Growth	-	-	-36.39%	-19.92%	-23.81%	45.38%	28.97%	13.53%	-10.21%	32.00%	0.00%	-5.60%
Dividend Yield	-	-	1.83%	1.76%	1.70%	1.63%	0.88%	1.00%	1.19%	1.05%	0.70%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,131.13
(-) Cash Dividends Paid (M)	7,373.99
(=) Cash Retained (M)	33,757.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,226.23	5,141.39	3,084.83
Cash Retained (M)	33,757.14	33,757.14	33,757.14
(-) Cash Required (M)	-8,226.23	-5,141.39	-3,084.83
(=) Excess Retained (M)	25,530.91	28,615.75	30,672.30
(/) Shares Outstanding (M)	11.12	11.12	11.12
(=) Excess Retained per Share	2,295.84	2,573.24	2,758.18
LTM Dividend per Share	663.10	663.10	663.10
(+) Excess Retained per Share	2,295.84	2,573.24	2,758.18
(=) Adjusted Dividend	2,958.94	3,236.34	3,421.28
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-2.78%	-1.78%	-0.78%
Fair Value	$30,878.29	$38,223.58	$46,398.72
Upside / Downside	55.64%	92.66%	133.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,131.13	40,397.71	39,677.36	38,969.87	38,274.98	37,592.49	38,720.26
Payout Ratio	17.93%	32.34%	46.76%	61.17%	75.59%	90.00%	92.50%
Projected Dividends (M)	7,373.99	13,065.59	18,551.87	23,838.34	28,930.38	33,833.24	35,816.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-2.78%	-1.78%	-0.78%
Year 1 PV (M)	12,139.52	12,264.39	12,389.26
Year 2 PV (M)	16,015.20	16,346.37	16,680.92
Year 3 PV (M)	19,120.22	19,716.34	20,324.72
Year 4 PV (M)	21,559.73	22,460.59	23,389.39
Year 5 PV (M)	23,426.39	24,656.28	25,937.30
PV of Terminal Value (M)	701,983.14	738,837.55	777,223.85
Equity Value (M)	794,244.20	834,281.52	875,945.45
Shares Outstanding (M)	11.12	11.12	11.12
Fair Value	$71,421.63	$75,021.94	$78,768.53
Upside / Downside	259.99%	278.13%	297.02%

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

Suheung Co., Ltd. (008490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener