DDM Analysis: 015230.KS

Valuation Snapshot

Stable Growth	$211,978.89 - $249,747.05	$234,049.56
Multi-Stage	$179,086.38 - $196,585.16	$187,672.21
Blended Fair Value	$210,860.89
Current Price	$6,100.00
Upside	3,356.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.53%	8.83%	184.73	205.26	149.65	97.12	118.60	78.95	91.13	103.02	103.02	160.01
YoY Growth	-	-	-10.00%	37.15%	54.09%	-18.11%	50.22%	-13.36%	-11.54%	0.00%	-35.62%	101.92%
Dividend Yield	-	-	3.91%	3.72%	2.28%	2.13%	2.86%	4.11%	3.30%	3.04%	2.79%	5.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,691.98
(-) Cash Dividends Paid (M)	4,034.06
(=) Cash Retained (M)	27,657.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,338.40	3,961.50	2,376.90
Cash Retained (M)	27,657.91	27,657.91	27,657.91
(-) Cash Required (M)	-6,338.40	-3,961.50	-2,376.90
(=) Excess Retained (M)	21,319.52	23,696.41	25,281.01
(/) Shares Outstanding (M)	25.24	25.24	25.24
(=) Excess Retained per Share	844.79	938.97	1,001.76
LTM Dividend per Share	159.85	159.85	159.85
(+) Excess Retained per Share	844.79	938.97	1,001.76
(=) Adjusted Dividend	1,004.64	1,098.82	1,161.61
WACC / Discount Rate	-2.14%	-2.14%	-2.14%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$211,978.89	$234,049.56	$249,747.05
Upside / Downside	3,375.06%	3,736.88%	3,994.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,691.98	33,751.95	35,945.83	38,282.31	40,770.66	43,420.75	44,723.37
Payout Ratio	12.73%	28.18%	43.64%	59.09%	74.55%	90.00%	92.50%
Projected Dividends (M)	4,034.06	9,512.37	15,685.82	22,621.63	30,392.81	39,078.68	41,369.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-2.14%	-2.14%	-2.14%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9,629.04	9,720.31	9,811.58
Year 2 PV (M)	16,072.94	16,379.09	16,688.12
Year 3 PV (M)	23,464.22	24,137.79	24,824.13
Year 4 PV (M)	31,911.50	33,138.72	34,401.01
Year 5 PV (M)	41,534.62	43,540.76	45,623.68
PV of Terminal Value (M)	4,396,901.05	4,609,273.01	4,829,772.95
Equity Value (M)	4,519,513.37	4,736,189.68	4,961,121.47
Shares Outstanding (M)	25.24	25.24	25.24
Fair Value	$179,086.38	$187,672.21	$196,585.16
Upside / Downside	2,835.84%	2,976.59%	3,122.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Daechang Forging Co., Ltd. (015230.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener