DDM Analysis: 003850.KS

Valuation Snapshot

Stable Growth	$10,858.08 - $30,117.87	$16,829.01
Multi-Stage	$7,357.72 - $8,038.73	$7,692.05
Blended Fair Value	$12,260.53
Current Price	$8,230.00
Upside	48.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.82%	20.35%	95.17	92.64	92.67	63.45	59.13	35.48	95.64	22.77	21.89	20.83
YoY Growth	-	-	2.73%	-0.03%	46.05%	7.30%	66.67%	-62.90%	320.12%	3.99%	5.12%	39.48%
Dividend Yield	-	-	1.10%	0.72%	1.06%	0.48%	0.35%	0.39%	1.06%	0.27%	0.29%	0.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,800.53
(-) Cash Dividends Paid (M)	8,396.29
(=) Cash Retained (M)	23,404.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,360.11	3,975.07	2,385.04
Cash Retained (M)	23,404.24	23,404.24	23,404.24
(-) Cash Required (M)	-6,360.11	-3,975.07	-2,385.04
(=) Excess Retained (M)	17,044.13	19,429.17	21,019.20
(/) Shares Outstanding (M)	71.10	71.10	71.10
(=) Excess Retained per Share	239.73	273.28	295.64
LTM Dividend per Share	118.10	118.10	118.10
(+) Excess Retained per Share	239.73	273.28	295.64
(=) Adjusted Dividend	357.83	391.38	413.74
WACC / Discount Rate	8.98%	8.98%	8.98%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,858.08	$16,829.01	$30,117.87
Upside / Downside	31.93%	104.48%	265.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,800.53	33,867.56	36,068.96	38,413.44	40,910.31	43,569.48	44,876.57
Payout Ratio	26.40%	39.12%	51.84%	64.56%	77.28%	90.00%	92.50%
Projected Dividends (M)	8,396.29	13,249.80	18,698.79	24,800.18	31,615.73	39,212.53	41,510.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.98%	8.98%	8.98%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,044.21	12,158.37	12,272.54
Year 2 PV (M)	15,450.82	15,745.11	16,042.18
Year 3 PV (M)	18,627.80	19,162.54	19,707.41
Year 4 PV (M)	21,586.34	22,416.49	23,270.35
Year 5 PV (M)	24,337.14	25,512.63	26,733.12
PV of Terminal Value (M)	431,061.93	451,882.38	473,499.68
Equity Value (M)	523,108.24	546,877.53	571,525.28
Shares Outstanding (M)	71.10	71.10	71.10
Fair Value	$7,357.72	$7,692.05	$8,038.73
Upside / Downside	-10.60%	-6.54%	-2.32%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Boryung Corporation (003850.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener