DDM Analysis: 089860.KS

Valuation Snapshot

Stable Growth	$104,229.04 - $455,449.25	$181,294.58
Multi-Stage	$80,321.47 - $87,943.36	$84,061.94
Blended Fair Value	$132,678.26
Current Price	$29,500.00
Upside	349.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	24.17%	1,210.37	907.78	907.78	97.21	58.33	0.00	0.00	0.00	0.00	0.00
YoY Growth	-	-	33.33%	0.00%	833.81%	66.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	4.28%	3.29%	3.50%	0.22%	0.11%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	124,161.44
(-) Cash Dividends Paid (M)	43,571.27
(=) Cash Retained (M)	80,590.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24,832.29	15,520.18	9,312.11
Cash Retained (M)	80,590.17	80,590.17	80,590.17
(-) Cash Required (M)	-24,832.29	-15,520.18	-9,312.11
(=) Excess Retained (M)	55,757.88	65,069.99	71,278.06
(/) Shares Outstanding (M)	36.32	36.32	36.32
(=) Excess Retained per Share	1,535.17	1,791.56	1,962.49
LTM Dividend per Share	1,199.64	1,199.64	1,199.64
(+) Excess Retained per Share	1,535.17	1,791.56	1,962.49
(=) Adjusted Dividend	2,734.81	2,991.20	3,162.13
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.37%	5.37%	6.37%
Fair Value	$104,229.04	$181,294.58	$455,449.25
Upside / Downside	253.32%	514.56%	1,443.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	124,161.44	130,828.96	137,854.53	145,257.38	153,057.76	161,277.03	166,115.34
Payout Ratio	35.09%	46.07%	57.06%	68.04%	79.02%	90.00%	92.50%
Projected Dividends (M)	43,571.27	60,278.06	78,653.53	98,828.72	120,943.93	145,149.33	153,656.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.37%	5.37%	6.37%
Year 1 PV (M)	55,743.45	56,277.54	56,811.64
Year 2 PV (M)	67,264.72	68,559.86	69,867.35
Year 3 PV (M)	78,160.40	80,428.63	82,740.32
Year 4 PV (M)	88,454.96	91,894.05	95,432.45
Year 5 PV (M)	98,172.01	102,966.08	107,945.63
PV of Terminal Value (M)	2,529,500.45	2,653,024.35	2,781,327.46
Equity Value (M)	2,917,295.99	3,053,150.50	3,194,124.85
Shares Outstanding (M)	36.32	36.32	36.32
Fair Value	$80,321.47	$84,061.94	$87,943.36
Upside / Downside	172.28%	184.96%	198.11%

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

LOTTE rental co.,ltd. (089860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener