DDM Analysis: 004840.KS

Valuation Snapshot

Stable Growth	$99,680.22 - $117,514.37	$110,093.74
Multi-Stage	$65,682.48 - $72,308.46	$68,931.53
Blended Fair Value	$89,512.64
Current Price	$4,965.00
Upside	1,702.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.57%	13.81%	160.58	88.43	30.03	89.65	138.82	141.47	124.60	74.17	54.07	52.48
YoY Growth	-	-	81.59%	194.52%	-66.51%	-35.42%	-1.87%	13.54%	67.99%	37.18%	3.03%	19.11%
Dividend Yield	-	-	4.17%	1.50%	0.67%	1.68%	2.05%	4.17%	1.93%	1.05%	0.49%	0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,757.02
(-) Cash Dividends Paid (M)	3,092.18
(=) Cash Retained (M)	8,664.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,351.40	1,469.63	881.78
Cash Retained (M)	8,664.84	8,664.84	8,664.84
(-) Cash Required (M)	-2,351.40	-1,469.63	-881.78
(=) Excess Retained (M)	6,313.44	7,195.21	7,783.06
(/) Shares Outstanding (M)	19.26	19.26	19.26
(=) Excess Retained per Share	327.87	373.67	404.19
LTM Dividend per Share	160.58	160.58	160.58
(+) Excess Retained per Share	327.87	373.67	404.19
(=) Adjusted Dividend	488.46	534.25	564.78
WACC / Discount Rate	0.23%	0.23%	0.23%
Growth Rate	2.04%	3.04%	4.04%
Fair Value	$99,680.22	$110,093.74	$117,514.37
Upside / Downside	1,907.66%	2,117.40%	2,266.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,757.02	12,113.93	12,481.68	12,860.59	13,251.00	13,653.27	14,062.86
Payout Ratio	26.30%	39.04%	51.78%	64.52%	77.26%	90.00%	92.50%
Projected Dividends (M)	3,092.18	4,729.35	6,463.06	8,297.69	10,237.74	12,287.94	13,008.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.23%	0.23%	0.23%
Growth Rate	2.04%	3.04%	4.04%
Year 1 PV (M)	4,672.47	4,718.27	4,764.06
Year 2 PV (M)	6,308.56	6,432.82	6,558.29
Year 3 PV (M)	8,001.93	8,239.51	8,481.75
Year 4 PV (M)	9,754.12	10,142.15	10,541.66
Year 5 PV (M)	11,566.68	12,144.70	12,745.59
PV of Terminal Value (M)	1,224,461.66	1,285,650.94	1,349,262.36
Equity Value (M)	1,264,765.42	1,327,328.39	1,392,353.71
Shares Outstanding (M)	19.26	19.26	19.26
Fair Value	$65,682.48	$68,931.53	$72,308.46
Upside / Downside	1,222.91%	1,288.35%	1,356.36%

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

DRB Holding Co., Ltd. (004840.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener