DDM Analysis: 026960.KS

Valuation Snapshot

Stable Growth	$13,144.44 - $20,217.85	$16,437.97
Multi-Stage	$31,692.32 - $34,876.02	$33,252.86
Blended Fair Value	$24,845.42
Current Price	$28,400.00
Upside	-12.52%
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	-1.55%	3.42%	795.67	745.77	715.67	700.05	723.27	860.10	702.18	691.23	691.23	620.80
YoY Growth	-	-	6.69%	4.21%	2.23%	-3.21%	-15.91%	22.49%	1.58%	0.00%	11.35%	9.18%
Dividend Yield	-	-	2.99%	4.31%	3.65%	2.55%	2.26%	5.46%	3.43%	2.57%	2.33%	1.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	142,463.10
(-) Cash Dividends Paid (M)	89,359.35
(=) Cash Retained (M)	53,103.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28,492.62	17,807.89	10,684.73
Cash Retained (M)	53,103.75	53,103.75	53,103.75
(-) Cash Required (M)	-28,492.62	-17,807.89	-10,684.73
(=) Excess Retained (M)	24,611.13	35,295.86	42,419.02
(/) Shares Outstanding (M)	98.67	98.67	98.67
(=) Excess Retained per Share	249.44	357.73	429.93
LTM Dividend per Share	905.68	905.68	905.68
(+) Excess Retained per Share	249.44	357.73	429.93
(=) Adjusted Dividend	1,155.12	1,263.42	1,335.61
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-2.28%	-1.28%	-0.28%
Fair Value	$13,144.44	$16,437.97	$20,217.85
Upside / Downside	-53.72%	-42.12%	-28.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	142,463.10	140,642.57	138,845.30	137,071.01	135,319.38	133,590.14	137,597.85
Payout Ratio	62.72%	68.18%	73.63%	79.09%	84.54%	90.00%	92.50%
Projected Dividends (M)	89,359.35	95,889.60	102,238.37	108,409.22	114,405.65	120,231.13	127,278.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-2.28%	-1.28%	-0.28%
Year 1 PV (M)	89,284.58	90,198.23	91,111.89
Year 2 PV (M)	88,638.78	90,462.16	92,304.10
Year 3 PV (M)	87,514.69	90,228.92	92,998.69
Year 4 PV (M)	85,993.81	89,568.14	93,252.75
Year 5 PV (M)	84,147.56	88,542.04	93,118.22
PV of Terminal Value (M)	2,691,351.03	2,831,902.61	2,978,265.87
Equity Value (M)	3,126,930.44	3,280,902.09	3,441,051.53
Shares Outstanding (M)	98.67	98.67	98.67
Fair Value	$31,692.32	$33,252.86	$34,876.02
Upside / Downside	11.59%	17.09%	22.80%

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

Dong Suh Companies Inc. (026960.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener