DDM Analysis: 082640.KS

Valuation Snapshot

Stable Growth	$33,282.03 - $150,143.48	$58,275.22
Multi-Stage	$20,109.61 - $22,000.13	$21,037.59
Blended Fair Value	$39,656.40
Current Price	$8,050.00
Upside	392.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.86%	14.89%	534.60	133.01	619.39	219.78	229.77	99.90	359.64	130.85	409.29	359.84
YoY Growth	-	-	301.92%	-78.53%	181.82%	-4.35%	130.00%	-72.22%	174.85%	-68.03%	13.74%	169.72%
Dividend Yield	-	-	10.46%	2.28%	16.26%	3.32%	5.43%	4.25%	7.84%	1.76%	3.99%	3.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	166,536.18
(-) Cash Dividends Paid (M)	22,466.00
(=) Cash Retained (M)	144,070.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,307.24	20,817.02	12,490.21
Cash Retained (M)	144,070.18	144,070.18	144,070.18
(-) Cash Required (M)	-33,307.24	-20,817.02	-12,490.21
(=) Excess Retained (M)	110,762.95	123,253.16	131,579.97
(/) Shares Outstanding (M)	156.01	156.01	156.01
(=) Excess Retained per Share	709.96	790.02	843.39
LTM Dividend per Share	144.00	144.00	144.00
(+) Excess Retained per Share	709.96	790.02	843.39
(=) Adjusted Dividend	853.96	934.02	987.39
WACC / Discount Rate	8.21%	8.21%	8.21%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,282.03	$58,275.22	$150,143.48
Upside / Downside	313.44%	623.92%	1,765.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	166,536.18	177,361.03	188,889.50	201,167.32	214,243.19	228,169.00	235,014.07
Payout Ratio	13.49%	28.79%	44.09%	59.40%	74.70%	90.00%	92.50%
Projected Dividends (M)	22,466.00	51,066.02	83,289.12	119,485.47	160,035.45	205,352.10	217,388.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.21%	8.21%	8.21%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	46,749.79	47,192.92	47,636.04
Year 2 PV (M)	69,804.53	71,134.11	72,476.24
Year 3 PV (M)	91,676.52	94,308.22	96,989.81
Year 4 PV (M)	112,410.50	116,733.49	121,179.99
Year 5 PV (M)	132,049.73	138,427.78	145,049.94
PV of Terminal Value (M)	2,684,664.86	2,814,335.18	2,948,968.28
Equity Value (M)	3,137,355.94	3,282,131.71	3,432,300.30
Shares Outstanding (M)	156.01	156.01	156.01
Fair Value	$20,109.61	$21,037.59	$22,000.13
Upside / Downside	149.81%	161.34%	173.29%

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

Tong Yang Life Insurance Co., Ltd. (082640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener