DDM Analysis: 012750.KS

Valuation Snapshot

Stable Growth	$110,233.89 - $277,215.29	$165,776.79
Multi-Stage	$122,558.92 - $134,288.97	$128,314.25
Blended Fair Value	$147,045.52
Current Price	$84,100.00
Upside	74.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.55%	9.40%	2,541.87	2,354.01	2,354.01	2,354.01	2,354.01	2,354.01	2,354.01	1,177.01	1,129.93	1,082.85
YoY Growth	-	-	7.98%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	4.17%	4.35%	4.58%
Dividend Yield	-	-	3.95%	3.90%	4.26%	3.30%	2.88%	2.94%	2.36%	1.19%	1.26%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	180,788.46
(-) Cash Dividends Paid (M)	91,311.41
(=) Cash Retained (M)	89,477.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36,157.69	22,598.56	13,559.13
Cash Retained (M)	89,477.05	89,477.05	89,477.05
(-) Cash Required (M)	-36,157.69	-22,598.56	-13,559.13
(=) Excess Retained (M)	53,319.36	66,878.50	75,917.92
(/) Shares Outstanding (M)	35.91	35.91	35.91
(=) Excess Retained per Share	1,484.93	1,862.55	2,114.29
LTM Dividend per Share	2,543.00	2,543.00	2,543.00
(+) Excess Retained per Share	1,484.93	1,862.55	2,114.29
(=) Adjusted Dividend	4,027.93	4,405.54	4,657.29
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	3.02%	4.02%	5.02%
Fair Value	$110,233.89	$165,776.79	$277,215.29
Upside / Downside	31.07%	97.12%	229.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	180,788.46	188,059.01	195,621.96	203,489.06	211,672.53	220,185.12	226,790.67
Payout Ratio	50.51%	58.41%	66.30%	74.20%	82.10%	90.00%	92.50%
Projected Dividends (M)	91,311.41	109,837.48	129,705.95	150,994.84	173,786.25	198,166.61	209,781.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	3.02%	4.02%	5.02%
Year 1 PV (M)	101,868.78	102,857.59	103,846.40
Year 2 PV (M)	111,568.35	113,744.79	115,942.24
Year 3 PV (M)	120,457.48	123,999.37	127,610.03
Year 4 PV (M)	128,581.25	133,646.81	138,860.59
Year 5 PV (M)	135,982.57	142,711.66	149,704.54
PV of Terminal Value (M)	3,802,264.73	3,990,419.47	4,185,950.21
Equity Value (M)	4,400,723.17	4,607,379.69	4,821,914.01
Shares Outstanding (M)	35.91	35.91	35.91
Fair Value	$122,558.92	$128,314.25	$134,288.97
Upside / Downside	45.73%	52.57%	59.68%

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

S-1 Corporation (012750.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener