DDM Analysis: 025540.KS

Valuation Snapshot

Stable Growth	$789,791.35 - $2,153,804.94	$2,018,430.65
Multi-Stage	$300,255.67 - $328,749.34	$314,240.40
Blended Fair Value	$1,166,335.52
Current Price	$61,200.00
Upside	1,805.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.51%	7.07%	807.79	706.82	706.82	706.82	711.22	713.63	713.67	713.67	662.69	509.76
YoY Growth	-	-	14.29%	0.00%	0.00%	-0.62%	-0.34%	-0.01%	0.00%	7.69%	30.00%	25.00%
Dividend Yield	-	-	1.21%	1.12%	1.14%	1.11%	0.99%	2.93%	1.17%	1.33%	0.91%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	110,633.28
(-) Cash Dividends Paid (M)	26,163.25
(=) Cash Retained (M)	84,470.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,126.66	13,829.16	8,297.50
Cash Retained (M)	84,470.03	84,470.03	84,470.03
(-) Cash Required (M)	-22,126.66	-13,829.16	-8,297.50
(=) Excess Retained (M)	62,343.38	70,640.87	76,172.54
(/) Shares Outstanding (M)	10.22	10.22	10.22
(=) Excess Retained per Share	6,102.82	6,915.07	7,456.56
LTM Dividend per Share	2,561.13	2,561.13	2,561.13
(+) Excess Retained per Share	6,102.82	6,915.07	7,456.56
(=) Adjusted Dividend	8,663.95	9,476.20	10,017.70
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$789,791.35	$2,018,430.65	$2,153,804.94
Upside / Downside	1,190.51%	3,198.09%	3,419.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	110,633.28	117,824.45	125,483.04	133,639.43	142,326.00	151,577.19	156,124.50
Payout Ratio	23.65%	36.92%	50.19%	63.46%	76.73%	90.00%	92.50%
Projected Dividends (M)	26,163.25	43,499.49	62,978.90	84,806.85	109,206.35	136,419.47	144,415.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	40,401.39	40,784.34	41,167.29
Year 2 PV (M)	54,327.46	55,362.24	56,406.79
Year 3 PV (M)	67,946.55	69,897.05	71,884.53
Year 4 PV (M)	81,263.68	84,388.85	87,603.31
Year 5 PV (M)	94,283.81	98,837.75	103,565.99
PV of Terminal Value (M)	2,729,038.92	2,860,852.52	2,997,710.94
Equity Value (M)	3,067,261.81	3,210,122.76	3,358,338.85
Shares Outstanding (M)	10.22	10.22	10.22
Fair Value	$300,255.67	$314,240.40	$328,749.34
Upside / Downside	390.61%	413.46%	437.17%

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

Korea Electric Terminal Co., Ltd. (025540.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener