DDM Analysis: 000430.KS

Valuation Snapshot

Stable Growth	$5,192.99 - $28,936.17	$9,470.87
Multi-Stage	$14,897.91 - $16,463.83	$15,665.07
Blended Fair Value	$12,567.97
Current Price	$3,735.00
Upside	236.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.83%	-0.82%	142.09	137.31	205.20	130.24	147.73	148.14	148.93	163.47	165.74	154.24
YoY Growth	-	-	3.48%	-33.08%	57.56%	-11.84%	-0.27%	-0.53%	-8.89%	-1.37%	7.45%	-0.01%
Dividend Yield	-	-	4.03%	2.65%	5.93%	4.06%	3.30%	5.31%	3.15%	3.53%	3.50%	3.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,480.92
(-) Cash Dividends Paid (M)	9,322.86
(=) Cash Retained (M)	1,158.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,096.18	1,310.12	786.07
Cash Retained (M)	1,158.06	1,158.06	1,158.06
(-) Cash Required (M)	-2,096.18	-1,310.12	-786.07
(=) Excess Retained (M)	-938.12	-152.05	371.99
(/) Shares Outstanding (M)	61.84	61.84	61.84
(=) Excess Retained per Share	-15.17	-2.46	6.02
LTM Dividend per Share	150.75	150.75	150.75
(+) Excess Retained per Share	-15.17	-2.46	6.02
(=) Adjusted Dividend	135.58	148.30	156.77
WACC / Discount Rate	-0.28%	-0.28%	-0.28%
Growth Rate	-2.82%	-1.82%	-0.82%
Fair Value	$5,192.99	$9,470.87	$28,936.17
Upside / Downside	39.04%	153.57%	674.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,480.92	10,290.40	10,103.34	9,919.68	9,739.36	9,562.31	9,849.18
Payout Ratio	88.95%	89.16%	89.37%	89.58%	89.79%	90.00%	92.50%
Projected Dividends (M)	9,322.86	9,174.98	9,029.40	8,886.08	8,744.98	8,606.08	9,110.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.28%	-0.28%	-0.28%
Growth Rate	-2.82%	-1.82%	-0.82%
Year 1 PV (M)	9,107.08	9,200.79	9,294.50
Year 2 PV (M)	8,896.24	9,080.26	9,266.17
Year 3 PV (M)	8,690.23	8,961.27	9,237.88
Year 4 PV (M)	8,488.95	8,843.78	9,209.63
Year 5 PV (M)	8,292.28	8,727.79	9,181.41
PV of Terminal Value (M)	877,830.45	923,933.70	971,953.99
Equity Value (M)	921,305.23	968,747.60	1,018,143.58
Shares Outstanding (M)	61.84	61.84	61.84
Fair Value	$14,897.91	$15,665.07	$16,463.83
Upside / Downside	298.87%	319.41%	340.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Daewon Kang Up Co., Ltd. (000430.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener