DDM Analysis: 214320.KS

Valuation Snapshot

Stable Growth	$142,239.85 - $414,898.27	$388,820.44
Multi-Stage	$57,865.47 - $63,276.48	$60,521.52
Blended Fair Value	$224,670.98
Current Price	$19,830.00
Upside	1,032.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.09%	24.17%	1,568.61	1,405.94	1,552.54	1,612.71	1,296.37	1,167.41	849.63	790.72	630.08	315.12
YoY Growth	-	-	11.57%	-9.44%	-3.73%	24.40%	11.05%	37.40%	7.45%	25.50%	99.95%	75.00%
Dividend Yield	-	-	8.97%	6.48%	7.64%	6.41%	2.11%	2.22%	1.21%	1.24%	1.02%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83,416.72
(-) Cash Dividends Paid (M)	47,166.88
(=) Cash Retained (M)	36,249.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,683.34	10,427.09	6,256.25
Cash Retained (M)	36,249.84	36,249.84	36,249.84
(-) Cash Required (M)	-16,683.34	-10,427.09	-6,256.25
(=) Excess Retained (M)	19,566.49	25,822.75	29,993.58
(/) Shares Outstanding (M)	39.98	39.98	39.98
(=) Excess Retained per Share	489.35	645.82	750.13
LTM Dividend per Share	1,179.63	1,179.63	1,179.63
(+) Excess Retained per Share	489.35	645.82	750.13
(=) Adjusted Dividend	1,668.98	1,825.45	1,929.76
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$142,239.85	$388,820.44	$414,898.27
Upside / Downside	617.30%	1,860.77%	1,992.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83,416.72	88,838.80	94,613.33	100,763.19	107,312.80	114,288.13	117,716.78
Payout Ratio	56.54%	63.23%	69.93%	76.62%	83.31%	90.00%	92.50%
Projected Dividends (M)	47,166.88	56,177.17	66,159.51	77,202.21	89,400.94	102,859.32	108,888.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	52,136.77	52,630.95	53,125.14
Year 2 PV (M)	56,985.03	58,070.43	59,166.08
Year 3 PV (M)	61,713.82	63,485.40	65,290.57
Year 4 PV (M)	66,325.27	68,875.95	71,499.50
Year 5 PV (M)	70,821.45	74,242.15	77,793.77
PV of Terminal Value (M)	2,005,739.66	2,102,617.64	2,203,203.36
Equity Value (M)	2,313,721.99	2,419,922.53	2,530,078.42
Shares Outstanding (M)	39.98	39.98	39.98
Fair Value	$57,865.47	$60,521.52	$63,276.48
Upside / Downside	191.81%	205.20%	219.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 56 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
028050.KS	Samsung Engineering Co., Ltd.	2.84%	$661.03	23.31%
097520.KS	MCNEX Co., Ltd	2.84%	$823.52	19.44%
6187.TWO	All Ring Tech Co., Ltd.	2.84%	$10.58	64.87%
CBAV3.SA	Companhia Brasileira de Alumínio	2.84%	$0.20	55.55%
CWB.TO	Canadian Western Bank	2.84%	$1.61	52.64%
GEPA3.SA	Rio Paranapanema Energia S.A.	2.84%	$0.85	18.05%
VRANDA.BK	Veranda Resort Public Company Limited	2.84%	$0.13	60.80%
002823.SZ	Shenzhen Kaizhong Precision Technology Co., Ltd.	2.83%	$0.45	63.43%
002831.SZ	ShenZhen YUTO Packaging Technology Co., Ltd.	2.83%	$0.81	49.61%
006360.KS	GS Engineering & Construction Corporation	2.83%	$532.69	91.52%
AEFES.IS	Anadolu Efes Biracilik ve Malt Sanayii Anonim Sirketi	2.83%	$0.45	25.40%
BTPN.JK	PT Bank SMBC Indonesia Tbk	2.83%	$60.33	24.97%
NHY.OL	Norsk Hydro ASA	2.83%	$2.25	46.34%
OSP2.DE	USU Software AG	2.83%	$0.52	91.56%
000850.KS	Hwacheon Machine Tool Co. Ltd	2.82%	$1,050.00	33.65%
2205.HK	Kangqiao Service Group Limited	2.82%	$0.04	36.89%
2458.HK	Gala Technology Holding Limited	2.82%	$0.18	14.30%
688526.SS	Wuhan Keqian Biology Co.,Ltd	2.82%	$0.43	43.47%
7148.KL	Duopharma Biotech Berhad	2.82%	$0.04	40.32%
8438.TW	Amia Co.,Ltd	2.82%	$1.30	78.73%
9304.T	The Shibusawa Warehouse Co., Ltd.	2.82%	$35.90	36.66%
SANOFI.BO	Sanofi India Limited	2.82%	$117.02	81.35%
9742.T	INES Corporation	2.81%	$54.87	87.98%
CNH	CNH Industrial N.V.	2.81%	$0.26	55.11%
FLUG-B.CO	Flügger group A/S	2.81%	$8.95	46.55%
LNF.TO	Leon's Furniture Limited	2.81%	$0.79	31.40%
2071.TWO	Chen Nan Iron Wire Co.,Ltd	2.80%	$0.43	12.28%
298690.KS	Air Busan Co., Ltd.	2.80%	$49.26	10.96%
6004.SR	CATRION Catering Holding Company	2.80%	$2.29	55.90%
603105.SS	Zhejiang Sunoren Solar Technology Co.,Ltd.	2.80%	$0.26	66.36%
6953.TWO	Gudeng Equipment Co., Ltd.	2.80%	$5.99	78.26%
7752.T	Ricoh Company, Ltd.	2.80%	$38.53	35.99%
8058.T	Mitsubishi Corporation	2.80%	$100.52	49.75%
9433.T	KDDI Corporation	2.80%	$75.80	40.77%
MTEL.JK	PT Dayamitra Telekomunikasi Tbk.	2.80%	$18.45	70.48%
2027.TW	Ta Chen Stainless Pipe Co., Ltd.	2.79%	$1.00	38.56%
5032.KL	Bintulu Port Holdings Berhad	2.79%	$0.15	50.65%
600801.SS	Huaxin Cement Co., Ltd.	2.79%	$0.68	48.06%
6750.T	Elecom Co., Ltd.	2.79%	$47.98	38.00%
9607.SR	ASG Plastic Factory Co.	2.79%	$1.20	28.09%
BNII.JK	PT Bank Maybank Indonesia Tbk	2.79%	$5.86	28.55%
BTPS.JK	PT Bank BTPN Syariah Tbk	2.79%	$33.70	22.52%
GLOBAL-R.BK	Siam Global House Public Company Limited	2.79%	$0.18	46.58%
JST.DE	JOST Werke AG	2.79%	$1.50	76.92%
KMDA	Kamada Ltd.	2.79%	$0.20	56.42%
PSSA3.SA	Porto Seguro S.A.	2.79%	$1.34	27.11%
000950.KS	Chonbang Co., Ltd.	2.78%	$1,000.76	3.75%
001338.SZ	GDH Supertime Group Company Limited	2.78%	$0.34	50.86%
082920.KQ	VITZROCELL Co.,Ltd.	2.78%	$459.92	17.96%
600469.SS	Aeolus Tyre Co., Ltd.	2.78%	$0.19	61.56%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Innocean Worldwide Inc. (214320.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener