DDM Analysis: 000810.KS

Valuation Snapshot

Stable Growth	$1,835,019.33 - $9,257,244.79	$3,802,480.49
Multi-Stage	$1,162,829.17 - $1,272,563.88	$1,216,686.56
Blended Fair Value	$2,509,583.53
Current Price	$451,500.00
Upside	455.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.86%	18.63%	16,021.99	13,826.78	12,022.50	8,800.22	8,500.22	11,500.18	10,000.20	6,117.67	5,228.69	4,695.94
YoY Growth	-	-	15.88%	15.01%	36.62%	3.53%	-26.09%	15.00%	63.46%	17.00%	11.35%	61.80%
Dividend Yield	-	-	4.48%	4.53%	5.84%	4.02%	4.47%	7.47%	3.24%	2.26%	1.95%	1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,990,667.81
(-) Cash Dividends Paid (M)	809,299.28
(=) Cash Retained (M)	1,181,368.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	398,133.56	248,833.48	149,300.09
Cash Retained (M)	1,181,368.53	1,181,368.53	1,181,368.53
(-) Cash Required (M)	-398,133.56	-248,833.48	-149,300.09
(=) Excess Retained (M)	783,234.97	932,535.06	1,032,068.45
(/) Shares Outstanding (M)	42.51	42.51	42.51
(=) Excess Retained per Share	18,424.72	21,936.84	24,278.25
LTM Dividend per Share	19,037.86	19,037.86	19,037.86
(+) Excess Retained per Share	18,424.72	21,936.84	24,278.25
(=) Adjusted Dividend	37,462.58	40,974.70	43,316.11
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	4.86%	5.86%	6.86%
Fair Value	$1,835,019.33	$3,802,480.49	$9,257,244.79
Upside / Downside	306.43%	742.19%	1,950.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,990,667.81	2,107,258.06	2,230,676.81	2,361,324.00	2,499,622.99	2,646,021.93	2,725,402.58
Payout Ratio	40.65%	50.52%	60.39%	70.26%	80.13%	90.00%	92.50%
Projected Dividends (M)	809,299.28	1,064,665.37	1,347,168.13	1,659,110.28	2,002,971.21	2,381,419.73	2,520,997.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	4.86%	5.86%	6.86%
Year 1 PV (M)	985,637.49	995,037.33	1,004,437.16
Year 2 PV (M)	1,154,595.78	1,176,723.12	1,199,060.48
Year 3 PV (M)	1,316,398.89	1,354,421.96	1,393,170.24
Year 4 PV (M)	1,471,265.47	1,528,198.19	1,586,767.47
Year 5 PV (M)	1,619,408.33	1,698,115.27	1,779,853.16
PV of Terminal Value (M)	42,884,562.20	44,968,849.88	47,133,402.02
Equity Value (M)	49,431,868.15	51,721,345.75	54,096,690.54
Shares Outstanding (M)	42.51	42.51	42.51
Fair Value	$1,162,829.17	$1,216,686.56	$1,272,563.88
Upside / Downside	157.55%	169.48%	181.85%

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

Search

Samsung Fire & Marine Insurance Co., Ltd. (000810.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener