DDM Analysis: 001680.KS

Valuation Snapshot

Stable Growth	$390,590.46 - $460,181.76	$431,257.70
Multi-Stage	$81,140.70 - $88,861.52	$84,929.94
Blended Fair Value	$258,093.82
Current Price	$22,000.00
Upside	1,073.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.78%	18.20%	800.54	800.54	800.54	700.52	600.50	550.49	500.48	400.46	400.46	300.44
YoY Growth	-	-	0.00%	0.00%	14.28%	16.66%	9.08%	9.99%	24.98%	0.00%	33.29%	99.75%
Dividend Yield	-	-	3.47%	4.05%	4.08%	3.01%	2.39%	3.25%	1.77%	1.55%	1.66%	1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83,327.52
(-) Cash Dividends Paid (M)	30,629.21
(=) Cash Retained (M)	52,698.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,665.50	10,415.94	6,249.56
Cash Retained (M)	52,698.30	52,698.30	52,698.30
(-) Cash Required (M)	-16,665.50	-10,415.94	-6,249.56
(=) Excess Retained (M)	36,032.80	42,282.36	46,448.74
(/) Shares Outstanding (M)	36.01	36.01	36.01
(=) Excess Retained per Share	1,000.60	1,174.14	1,289.84
LTM Dividend per Share	850.55	850.55	850.55
(+) Excess Retained per Share	1,000.60	1,174.14	1,289.84
(=) Adjusted Dividend	1,851.14	2,024.69	2,140.39
WACC / Discount Rate	5.94%	5.94%	5.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$390,590.46	$431,257.70	$460,181.76
Upside / Downside	1,675.41%	1,860.26%	1,991.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83,327.52	88,743.59	94,511.70	100,654.72	107,197.02	114,164.56	117,589.50
Payout Ratio	36.76%	47.41%	58.05%	68.70%	79.35%	90.00%	92.50%
Projected Dividends (M)	30,629.21	42,069.87	54,868.36	69,152.86	85,062.47	102,748.10	108,770.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.94%	5.94%	5.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,336.34	39,709.20	40,082.06
Year 2 PV (M)	47,969.76	48,883.45	49,805.77
Year 3 PV (M)	56,529.94	58,152.71	59,806.25
Year 4 PV (M)	65,017.33	67,517.72	70,089.54
Year 5 PV (M)	73,432.40	76,979.22	80,661.79
PV of Terminal Value (M)	2,639,692.41	2,767,190.85	2,899,568.97
Equity Value (M)	2,921,978.18	3,058,433.15	3,200,014.37
Shares Outstanding (M)	36.01	36.01	36.01
Fair Value	$81,140.70	$84,929.94	$88,861.52
Upside / Downside	268.82%	286.05%	303.92%

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

Daesang Corporation (001680.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener