DDM Analysis: 000270.KS

Valuation Snapshot

Stable Growth	$957,746.88 - $3,949,959.84	$2,466,917.20
Multi-Stage	$473,122.34 - $517,560.08	$494,934.55
Blended Fair Value	$1,480,925.87
Current Price	$100,700.00
Upside	1,370.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	43.48%	22.71%	5,567.30	3,560.33	3,051.71	1,017.24	1,169.82	915.51	813.79	1,118.96	1,118.96	1,025.17
YoY Growth	-	-	56.37%	16.67%	200.00%	-13.04%	27.78%	12.50%	-27.27%	0.00%	9.15%	42.53%
Dividend Yield	-	-	6.03%	3.28%	3.77%	1.37%	1.41%	3.52%	2.30%	3.61%	3.02%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,828,160.00
(-) Cash Dividends Paid (M)	2,559,045.00
(=) Cash Retained (M)	5,269,115.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,565,632.00	978,520.00	587,112.00
Cash Retained (M)	5,269,115.00	5,269,115.00	5,269,115.00
(-) Cash Required (M)	-1,565,632.00	-978,520.00	-587,112.00
(=) Excess Retained (M)	3,703,483.00	4,290,595.00	4,682,003.00
(/) Shares Outstanding (M)	394.14	394.14	394.14
(=) Excess Retained per Share	9,396.44	10,886.05	11,879.13
LTM Dividend per Share	6,492.78	6,492.78	6,492.78
(+) Excess Retained per Share	9,396.44	10,886.05	11,879.13
(=) Adjusted Dividend	15,889.22	17,378.83	18,371.91
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$957,746.88	$2,466,917.20	$3,949,959.84
Upside / Downside	851.09%	2,349.77%	3,822.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,828,160.00	8,336,990.40	8,878,894.78	9,456,022.94	10,070,664.43	10,725,257.62	11,047,015.34
Payout Ratio	32.69%	44.15%	55.61%	67.08%	78.54%	90.00%	92.50%
Projected Dividends (M)	2,559,045.00	3,680,964.61	4,937,921.81	6,342,731.36	7,909,303.44	9,652,731.85	10,218,489.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,399,899.77	3,432,126.31	3,464,352.85
Year 2 PV (M)	4,212,628.41	4,292,867.15	4,373,862.85
Year 3 PV (M)	4,997,924.98	5,141,397.45	5,287,589.69
Year 4 PV (M)	5,756,468.40	5,977,845.92	6,205,548.05
Year 5 PV (M)	6,488,922.70	6,802,340.09	7,127,752.70
PV of Terminal Value (M)	161,619,174.02	169,425,440.55	177,530,471.29
Equity Value (M)	186,475,018.27	195,072,017.47	203,989,577.43
Shares Outstanding (M)	394.14	394.14	394.14
Fair Value	$473,122.34	$494,934.55	$517,560.08
Upside / Downside	369.83%	391.49%	413.96%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 4 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EG7.IR	FBD Holdings plc	12.49%	$1.97	61.47%
WILC	G. Willi-Food International Ltd.	12.48%	$3.58	52.70%
9908.HK	JiaXing Gas Group Co., Ltd.	12.44%	$1.02	40.94%
MPMX.JK	PT Mitra Pinasthika Mustika Tbk	12.44%	$120.00	95.84%
0QL5.L	Carlo Gavazzi Holding AG	12.42%	$20.00	62.49%
GOZ.AX	Growthpoint Properties Australia	12.40%	$0.30	16.37%
1999.HK	Man Wah Holdings Limited	12.39%	$0.57	57.62%
1285.HK	Jiashili Group Limited	12.38%	$0.14	55.24%
600015.SS	Hua Xia Bank Co., Limited	12.36%	$0.85	49.77%
BNP.DE	BNP Paribas S.A.	12.28%	$10.07	51.11%
0836.HK	China Resources Power Holdings Company Limited	12.20%	$2.15	41.97%
BIS.AX	Bisalloy Steel Group Limited	12.19%	$0.59	81.88%
KBS.BK	Khonburi Sugar Public Company Limited	12.17%	$0.70	56.34%
9300.SR	Alwaha REIT Fund	12.14%	$1.18	71.67%
2005.HK	SSY Group Limited	12.13%	$0.35	50.50%
BGI-UN.TO	Brookfield Global Infrastructure Securities Income Fund	12.09%	$0.96	46.13%
2003.HK	VCREDIT Holdings Limited	12.07%	$0.32	18.47%
1713.HK	Sichuan Energy Investment Development Co., Ltd.	12.02%	$0.29	41.35%
NSI.AS	NSI N.V.	12.02%	$2.33	30.60%
RIO1.DE	Rio Tinto Group	12.02%	$8.28	64.54%
IGL.AX	IVE Group Limited	12.01%	$0.35	74.81%
0G5B.L	Sto SE & Co. KGaA	12.00%	$14.64	83.41%
CDU.LS	Conduril - Engenharia, S.A.	12.00%	$1.80	69.00%
2156.HK	C&D Property Management Group Co. Limited	11.98%	$0.33	54.74%
0057.HK	Chen Hsong Holdings Limited	11.94%	$0.19	45.38%
BBSE3.SA	BB Seguridade Participações S.A.	11.93%	$4.26	91.94%
SWUT.VI	SW Umwelttechnik Stoiser & Wolschner AG	11.93%	$3.70	34.18%
0Q76.L	CBo Territoria S.A.	11.92%	$0.44	61.80%
ALCOF.PA	Cofidur S.A.	11.92%	$34.80	38.87%
0239.HK	Pak Fah Yeow International Limited	11.87%	$0.28	52.60%
2356.HK	Dah Sing Banking Group Limited	11.87%	$1.29	41.19%
3311.HK	China State Construction International Holdings Limited	11.87%	$1.10	29.31%
ENGI.PA	Engie S.A.	11.87%	$2.73	76.93%
SENA.BK	Sena Development Public Company Limited	11.86%	$0.20	74.93%
4348.SR	Alkhabeer REIT Fund	11.85%	$0.66	98.08%
AWZ.SI	Multi-Chem Limited	11.83%	$0.41	60.70%
0331.HK	FSE Lifestyle Services Limited	11.81%	$0.67	31.73%
SUL.AX	Super Retail Group Limited	11.78%	$1.87	91.92%
2877.HK	China Shineway Pharmaceutical Group Limited	11.77%	$1.01	39.47%
DSWL	Deswell Industries, Inc.	11.77%	$0.40	27.95%
0855.HK	China Water Affairs Group Limited	11.75%	$0.62	56.78%
0659.HK	CTF Services Limited	11.70%	$0.88	76.18%
DRA.AX	DRA Global Limited	11.69%	$0.21	58.65%
GWA.AX	GWA Group Limited	11.68%	$0.29	95.40%
0968.HK	Xinyi Solar Holdings Limited	11.67%	$0.36	70.18%
ENI-UN.TO	Energy Income Fund	11.66%	$0.23	56.38%
TCF.AX	360 Capital Mortgage REIT	11.66%	$0.67	76.18%
3316.HK	Binjiang Service Group Co. Ltd.	11.65%	$2.76	69.09%
CC3.SI	StarHub Ltd	11.65%	$0.13	81.69%
TFG-R.BK	Thaifoods Group Public Company Limited	11.65%	$0.52	42.58%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

Kia Corporation (000270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener