DDM Analysis: 004450.KS

Valuation Snapshot

Stable Growth	$67,571.43 - $177,950.66	$103,099.19
Multi-Stage	$64,407.46 - $70,525.60	$67,409.74
Blended Fair Value	$85,254.46
Current Price	$34,150.00
Upside	149.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.69%	-0.69%	1,203.64	1,209.84	1,264.95	1,264.95	1,372.27	1,379.17	1,384.07	1,445.28	1,342.06	1,290.43
YoY Growth	-	-	-0.51%	-4.36%	0.00%	-7.82%	-0.50%	-0.35%	-4.24%	7.69%	4.00%	-0.01%
Dividend Yield	-	-	4.03%	3.78%	3.59%	2.92%	3.58%	3.64%	3.01%	2.68%	3.03%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,313.69
(-) Cash Dividends Paid (M)	2,164.39
(=) Cash Retained (M)	3,149.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,062.74	664.21	398.53
Cash Retained (M)	3,149.30	3,149.30	3,149.30
(-) Cash Required (M)	-1,062.74	-664.21	-398.53
(=) Excess Retained (M)	2,086.56	2,485.09	2,750.77
(/) Shares Outstanding (M)	1.80	1.80	1.80
(=) Excess Retained per Share	1,158.13	1,379.33	1,526.80
LTM Dividend per Share	1,201.33	1,201.33	1,201.33
(+) Excess Retained per Share	1,158.13	1,379.33	1,526.80
(=) Adjusted Dividend	2,359.46	2,580.66	2,728.13
WACC / Discount Rate	7.29%	7.29%	7.29%
Growth Rate	3.67%	4.67%	5.67%
Fair Value	$67,571.43	$103,099.19	$177,950.66
Upside / Downside	97.87%	201.90%	421.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,313.69	5,561.99	5,821.89	6,093.94	6,378.69	6,676.76	6,877.06
Payout Ratio	40.73%	50.59%	60.44%	70.29%	80.15%	90.00%	92.50%
Projected Dividends (M)	2,164.39	2,813.58	3,518.72	4,283.61	5,112.30	6,009.08	6,361.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.29%	7.29%	7.29%
Growth Rate	3.67%	4.67%	5.67%
Year 1 PV (M)	2,597.29	2,622.34	2,647.39
Year 2 PV (M)	2,998.50	3,056.63	3,115.31
Year 3 PV (M)	3,369.69	3,468.15	3,568.50
Year 4 PV (M)	3,712.42	3,857.74	4,007.29
Year 5 PV (M)	4,028.18	4,226.24	4,432.01
PV of Terminal Value (M)	99,334.48	104,218.57	109,292.91
Equity Value (M)	116,040.57	121,449.66	127,063.41
Shares Outstanding (M)	1.80	1.80	1.80
Fair Value	$64,407.46	$67,409.74	$70,525.60
Upside / Downside	88.60%	97.39%	106.52%

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

Samhwa Crown & Closure Co., Ltd (004450.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener