DDM Analysis: 021240.KS

Valuation Snapshot

Stable Growth	$520,316.20 - $1,585,774.03	$1,486,057.09
Multi-Stage	$233,937.17 - $256,171.94	$244,849.45
Blended Fair Value	$865,453.27
Current Price	$98,500.00
Upside	778.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-17.73%	-2.30%	1,363.73	1,313.22	1,262.57	1,212.07	0.00	3,618.34	3,214.20	5,696.73	2,896.04	2,065.17
YoY Growth	-	-	3.85%	4.01%	4.17%	0.00%	-100.00%	12.57%	-43.58%	96.71%	40.23%	20.01%
Dividend Yield	-	-	1.68%	2.30%	2.40%	1.77%	0.00%	6.26%	3.37%	6.34%	3.01%	2.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	574,642.38
(-) Cash Dividends Paid (M)	189,121.02
(=) Cash Retained (M)	385,521.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	114,928.48	71,830.30	43,098.18
Cash Retained (M)	385,521.36	385,521.36	385,521.36
(-) Cash Required (M)	-114,928.48	-71,830.30	-43,098.18
(=) Excess Retained (M)	270,592.88	313,691.06	342,423.18
(/) Shares Outstanding (M)	71.83	71.83	71.83
(=) Excess Retained per Share	3,766.96	4,366.93	4,766.92
LTM Dividend per Share	2,632.78	2,632.78	2,632.78
(+) Excess Retained per Share	3,766.96	4,366.93	4,766.92
(=) Adjusted Dividend	6,399.74	6,999.71	7,399.70
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	5.15%	6.15%	7.15%
Fair Value	$520,316.20	$1,486,057.09	$1,585,774.03
Upside / Downside	428.24%	1,408.69%	1,509.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	574,642.38	609,990.34	647,512.67	687,343.10	729,623.62	774,504.94	797,740.09
Payout Ratio	32.91%	44.33%	55.75%	67.16%	78.58%	90.00%	92.50%
Projected Dividends (M)	189,121.02	270,401.80	360,966.61	461,650.09	573,354.41	697,054.45	737,909.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	5.15%	6.15%	7.15%
Year 1 PV (M)	251,637.38	254,030.48	256,423.57
Year 2 PV (M)	312,606.64	318,580.75	324,611.42
Year 3 PV (M)	372,057.16	382,773.34	393,693.33
Year 4 PV (M)	430,016.86	446,609.71	463,678.19
Year 5 PV (M)	486,513.17	510,091.35	534,574.94
PV of Terminal Value (M)	14,951,635.88	15,676,245.88	16,428,681.25
Equity Value (M)	16,804,467.08	17,588,331.51	18,401,662.71
Shares Outstanding (M)	71.83	71.83	71.83
Fair Value	$233,937.17	$244,849.45	$256,171.94
Upside / Downside	137.50%	148.58%	160.07%

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

COWAY Co., Ltd. (021240.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener