DDM Analysis: 210980.KS

Valuation Snapshot

Stable Growth	$69,487.10 - $150,606.73	$99,417.19
Multi-Stage	$95,847.90 - $105,293.45	$100,480.69
Blended Fair Value	$99,948.94
Current Price	$11,190.00
Upside	793.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.97%	0.00%	825.13	1,180.08	1,896.50	1,025.47	679.22	679.22	577.81	350.77	256.81	237.76
YoY Growth	-	-	-30.08%	-37.78%	84.94%	50.98%	0.00%	17.55%	64.73%	36.59%	8.01%	0.00%
Dividend Yield	-	-	10.19%	9.68%	9.88%	3.41%	1.76%	2.71%	1.94%	1.21%	0.88%	0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62,662.45
(-) Cash Dividends Paid (M)	11,163.65
(=) Cash Retained (M)	51,498.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,532.49	7,832.81	4,699.68
Cash Retained (M)	51,498.79	51,498.79	51,498.79
(-) Cash Required (M)	-12,532.49	-7,832.81	-4,699.68
(=) Excess Retained (M)	38,966.30	43,665.99	46,799.11
(/) Shares Outstanding (M)	16.77	16.77	16.77
(=) Excess Retained per Share	2,322.91	2,603.08	2,789.85
LTM Dividend per Share	665.50	665.50	665.50
(+) Excess Retained per Share	2,322.91	2,603.08	2,789.85
(=) Adjusted Dividend	2,988.42	3,268.58	3,455.36
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	1.97%	2.97%	3.97%
Fair Value	$69,487.10	$99,417.19	$150,606.73
Upside / Downside	520.97%	788.45%	1,245.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62,662.45	64,522.65	66,438.07	68,410.35	70,441.18	72,532.30	74,708.27
Payout Ratio	17.82%	32.25%	46.69%	61.13%	75.56%	90.00%	92.50%
Projected Dividends (M)	11,163.65	20,810.12	31,019.49	41,816.66	53,227.55	65,279.07	69,105.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	1.97%	2.97%	3.97%
Year 1 PV (M)	19,376.83	19,566.86	19,756.88
Year 2 PV (M)	26,893.71	27,423.78	27,959.03
Year 3 PV (M)	33,757.75	34,760.70	35,783.32
Year 4 PV (M)	40,010.01	41,602.75	43,242.58
Year 5 PV (M)	45,689.26	47,974.00	50,349.23
PV of Terminal Value (M)	1,442,097.00	1,514,210.42	1,589,180.29
Equity Value (M)	1,607,824.55	1,685,538.50	1,766,271.34
Shares Outstanding (M)	16.77	16.77	16.77
Fair Value	$95,847.90	$100,480.69	$105,293.45
Upside / Downside	756.55%	797.95%	840.96%

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%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SK D&D Co. Ltd. (210980.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener