DDM Analysis: 114090.KS

Valuation Snapshot

Stable Growth	$2,630.46 - $3,470.04	$3,068.70
Multi-Stage	$7,221.73 - $8,010.97	$7,607.85
Blended Fair Value	$5,338.27
Current Price	$15,130.00
Upside	-64.72%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.27%	-9.96%	413.02	0.00	0.00	0.00	529.02	710.03	730.03	1,000.04	831.04	1,002.04
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-25.49%	-2.74%	-27.00%	20.34%	-17.07%	-15.01%
Dividend Yield	-	-	3.86%	0.00%	0.00%	0.00%	3.18%	5.26%	3.23%	3.89%	3.79%	4.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,596.66
(-) Cash Dividends Paid (M)	17,443.28
(=) Cash Retained (M)	27,153.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,919.33	5,574.58	3,344.75
Cash Retained (M)	27,153.37	27,153.37	27,153.37
(-) Cash Required (M)	-8,919.33	-5,574.58	-3,344.75
(=) Excess Retained (M)	18,234.04	21,578.79	23,808.62
(/) Shares Outstanding (M)	61.85	61.85	61.85
(=) Excess Retained per Share	294.80	348.87	384.92
LTM Dividend per Share	282.01	282.01	282.01
(+) Excess Retained per Share	294.80	348.87	384.92
(=) Adjusted Dividend	576.81	630.88	666.93
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-11.96%	-10.96%	-9.96%
Fair Value	$2,630.46	$3,068.70	$3,470.04
Upside / Downside	-82.61%	-79.72%	-77.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,596.66	39,709.61	35,358.10	31,483.45	28,033.39	24,961.40	25,710.24
Payout Ratio	39.11%	49.29%	59.47%	69.65%	79.82%	90.00%	92.50%
Projected Dividends (M)	17,443.28	19,573.16	21,026.78	21,926.77	22,377.01	22,465.26	23,781.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-11.96%	-10.96%	-9.96%
Year 1 PV (M)	18,028.69	18,233.46	18,438.24
Year 2 PV (M)	17,839.34	18,246.89	18,659.05
Year 3 PV (M)	17,134.99	17,725.52	18,329.46
Year 4 PV (M)	16,106.99	16,851.34	17,621.20
Year 5 PV (M)	14,894.53	15,759.85	16,664.92
PV of Terminal Value (M)	362,680.91	383,751.26	405,789.71
Equity Value (M)	446,685.45	470,568.32	495,502.57
Shares Outstanding (M)	61.85	61.85	61.85
Fair Value	$7,221.73	$7,607.85	$8,010.97
Upside / Downside	-52.27%	-49.72%	-47.05%

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

Mode

Ticker

Industry

Sector

Grand Korea Leisure Co., Ltd. (114090.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener