DDM Analysis: 017390.KS

Valuation Snapshot

Stable Growth	$251,396.10 - $796,604.58	$404,717.85
Multi-Stage	$267,290.39 - $293,263.08	$280,032.29
Blended Fair Value	$342,375.07
Current Price	$57,300.00
Upside	497.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.14%	5.66%	2,330.03	1,782.69	1,792.16	1,783.52	16,706.22	1,813.72	1,739.93	1,788.21	1,818.29	1,624.07
YoY Growth	-	-	30.70%	-0.53%	0.48%	-89.32%	821.10%	4.24%	-2.70%	-1.65%	11.96%	20.84%
Dividend Yield	-	-	4.78%	3.08%	0.36%	0.97%	18.81%	2.96%	2.08%	2.10%	2.24%	1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37,913.46
(-) Cash Dividends Paid (M)	10,019.69
(=) Cash Retained (M)	27,893.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,582.69	4,739.18	2,843.51
Cash Retained (M)	27,893.77	27,893.77	27,893.77
(-) Cash Required (M)	-7,582.69	-4,739.18	-2,843.51
(=) Excess Retained (M)	20,311.08	23,154.59	25,050.26
(/) Shares Outstanding (M)	3.91	3.91	3.91
(=) Excess Retained per Share	5,198.05	5,925.77	6,410.92
LTM Dividend per Share	2,564.26	2,564.26	2,564.26
(+) Excess Retained per Share	5,198.05	5,925.77	6,410.92
(=) Adjusted Dividend	7,762.32	8,490.03	8,975.18
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.14%	4.14%	5.14%
Fair Value	$251,396.10	$404,717.85	$796,604.58
Upside / Downside	338.74%	606.31%	1,290.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37,913.46	39,482.19	41,115.82	42,817.05	44,588.67	46,433.59	47,826.60
Payout Ratio	26.43%	39.14%	51.86%	64.57%	77.29%	90.00%	92.50%
Projected Dividends (M)	10,019.69	15,454.21	21,321.30	27,647.45	34,460.60	41,790.23	44,239.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.14%	4.14%	5.14%
Year 1 PV (M)	14,395.68	14,535.26	14,674.84
Year 2 PV (M)	18,500.55	18,861.04	19,225.01
Year 3 PV (M)	22,346.60	23,002.92	23,671.98
Year 4 PV (M)	25,945.66	26,966.64	28,017.46
Year 5 PV (M)	29,309.07	30,757.77	32,263.19
PV of Terminal Value (M)	933,923.28	980,085.37	1,028,055.05
Equity Value (M)	1,044,420.84	1,094,209.00	1,145,907.53
Shares Outstanding (M)	3.91	3.91	3.91
Fair Value	$267,290.39	$280,032.29	$293,263.08
Upside / Downside	366.48%	388.71%	411.80%

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

Seoul City Gas Co., Ltd. (017390.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener