DDM Analysis: 011760.KS

Valuation Snapshot

Stable Growth	$101,509.59 - $202,721.22	$141,000.37
Multi-Stage	$195,308.03 - $214,995.07	$204,960.68
Blended Fair Value	$172,980.53
Current Price	$21,150.00
Upside	717.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.05%	-4.28%	585.96	585.96	590.41	585.96	617.57	617.57	617.57	524.17	806.44	907.81
YoY Growth	-	-	0.00%	-0.75%	0.76%	-5.12%	0.00%	0.00%	17.82%	-35.00%	-11.17%	0.00%
Dividend Yield	-	-	2.68%	3.28%	3.61%	3.57%	3.16%	5.77%	2.46%	2.87%	3.75%	3.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,693.50
(-) Cash Dividends Paid (M)	8,407.68
(=) Cash Retained (M)	67,285.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,138.70	9,461.69	5,677.01
Cash Retained (M)	67,285.82	67,285.82	67,285.82
(-) Cash Required (M)	-15,138.70	-9,461.69	-5,677.01
(=) Excess Retained (M)	52,147.12	57,824.14	61,608.81
(/) Shares Outstanding (M)	12.30	12.30	12.30
(=) Excess Retained per Share	4,240.04	4,701.63	5,009.36
LTM Dividend per Share	683.62	683.62	683.62
(+) Excess Retained per Share	4,240.04	4,701.63	5,009.36
(=) Adjusted Dividend	4,923.66	5,385.25	5,692.98
WACC / Discount Rate	5.57%	5.57%	5.57%
Growth Rate	0.69%	1.69%	2.69%
Fair Value	$101,509.59	$141,000.37	$202,721.22
Upside / Downside	379.95%	566.67%	858.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,693.50	76,969.69	78,267.40	79,586.98	80,928.82	82,293.28	84,762.07
Payout Ratio	11.11%	26.89%	42.66%	58.44%	74.22%	90.00%	92.50%
Projected Dividends (M)	8,407.68	20,694.09	33,392.41	46,513.03	60,066.59	74,063.95	78,404.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.57%	5.57%	5.57%
Growth Rate	0.69%	1.69%	2.69%
Year 1 PV (M)	19,409.52	19,602.30	19,795.07
Year 2 PV (M)	29,375.48	29,961.88	30,554.08
Year 3 PV (M)	38,377.83	39,532.72	40,710.54
Year 4 PV (M)	46,484.41	48,358.82	50,289.34
Year 5 PV (M)	53,758.84	56,482.02	59,314.47
PV of Terminal Value (M)	2,214,636.93	2,326,820.70	2,443,505.29
Equity Value (M)	2,402,043.02	2,520,758.44	2,644,168.79
Shares Outstanding (M)	12.30	12.30	12.30
Fair Value	$195,308.03	$204,960.68	$214,995.07
Upside / Downside	823.44%	869.08%	916.53%

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

Hyundai Corporation (011760.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener