DDM Analysis: 014620.KQ

Valuation Snapshot

Stable Growth	$10,693.30 - $15,933.73	$13,187.56
Multi-Stage	$13,871.03 - $15,209.19	$14,527.44
Blended Fair Value	$13,857.50
Current Price	$32,800.00
Upside	-57.75%
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	13.11%	-0.24%	157.75	105.17	105.17	105.17	105.17	85.22	105.17	157.75	157.75	158.89
YoY Growth	-	-	50.00%	0.00%	0.00%	0.00%	23.41%	-18.97%	-33.33%	0.00%	-0.71%	-1.64%
Dividend Yield	-	-	0.65%	0.94%	0.85%	1.20%	1.28%	1.67%	0.95%	1.37%	1.50%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,908.02
(-) Cash Dividends Paid (M)	5,311.47
(=) Cash Retained (M)	28,596.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,781.60	4,238.50	2,543.10
Cash Retained (M)	28,596.55	28,596.55	28,596.55
(-) Cash Required (M)	-6,781.60	-4,238.50	-2,543.10
(=) Excess Retained (M)	21,814.94	24,358.04	26,053.45
(/) Shares Outstanding (M)	26.56	26.56	26.56
(=) Excess Retained per Share	821.45	917.22	981.06
LTM Dividend per Share	200.01	200.01	200.01
(+) Excess Retained per Share	821.45	917.22	981.06
(=) Adjusted Dividend	1,021.46	1,117.22	1,181.06
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	0.39%	1.39%	2.39%
Fair Value	$10,693.30	$13,187.56	$15,933.73
Upside / Downside	-67.40%	-59.79%	-51.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,908.02	34,377.86	34,854.21	35,337.16	35,826.81	36,323.23	37,412.93
Payout Ratio	15.66%	30.53%	45.40%	60.27%	75.13%	90.00%	92.50%
Projected Dividends (M)	5,311.47	10,496.07	15,823.33	21,296.20	26,917.71	32,690.91	34,606.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	0.39%	1.39%	2.39%
Year 1 PV (M)	9,449.93	9,544.07	9,638.20
Year 2 PV (M)	12,826.31	13,083.12	13,342.48
Year 3 PV (M)	15,542.04	16,011.15	16,489.61
Year 4 PV (M)	17,686.66	18,402.01	19,138.84
Year 5 PV (M)	19,339.11	20,321.74	21,343.90
PV of Terminal Value (M)	293,521.86	308,435.76	323,949.82
Equity Value (M)	368,365.90	385,797.84	403,902.85
Shares Outstanding (M)	26.56	26.56	26.56
Fair Value	$13,871.03	$14,527.44	$15,209.19
Upside / Downside	-57.71%	-55.71%	-53.63%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Sung Kwang Bend Co.,Ltd. (014620.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener