DDM Analysis: 013120.KQ

Valuation Snapshot

Stable Growth	$619.18 - $886.02	$749.98
Multi-Stage	$2,485.56 - $2,746.98	$2,613.58
Blended Fair Value	$1,681.78
Current Price	$2,690.00
Upside	-37.48%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-15.44%	0.00%	80.47	160.95	150.89	186.10	171.01	186.10	149.28	111.66	80.17	50.84
YoY Growth	-	-	-50.00%	6.67%	-18.92%	8.82%	-8.11%	24.66%	33.69%	39.27%	57.69%	0.00%
Dividend Yield	-	-	3.67%	5.91%	4.55%	3.44%	3.17%	5.69%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,518.30
(-) Cash Dividends Paid (M)	7,264.65
(=) Cash Retained (M)	1,253.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,703.66	1,064.79	638.87
Cash Retained (M)	1,253.66	1,253.66	1,253.66
(-) Cash Required (M)	-1,703.66	-1,064.79	-638.87
(=) Excess Retained (M)	-450.00	188.87	614.78
(/) Shares Outstanding (M)	90.27	90.27	90.27
(=) Excess Retained per Share	-4.98	2.09	6.81
LTM Dividend per Share	80.47	80.47	80.47
(+) Excess Retained per Share	-4.98	2.09	6.81
(=) Adjusted Dividend	75.49	82.57	87.29
WACC / Discount Rate	5.31%	5.31%	5.31%
Growth Rate	-6.13%	-5.13%	-4.13%
Fair Value	$619.18	$749.98	$886.02
Upside / Downside	-76.98%	-72.12%	-67.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,518.30	8,081.10	7,666.33	7,272.85	6,899.57	6,545.45	6,741.81
Payout Ratio	85.28%	86.23%	87.17%	88.11%	89.06%	90.00%	92.50%
Projected Dividends (M)	7,264.65	6,968.03	6,682.72	6,408.34	6,144.52	5,890.90	6,236.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.31%	5.31%	5.31%
Growth Rate	-6.13%	-5.13%	-4.13%
Year 1 PV (M)	6,546.83	6,616.58	6,686.32
Year 2 PV (M)	5,899.23	6,025.60	6,153.30
Year 3 PV (M)	5,315.07	5,486.76	5,662.10
Year 4 PV (M)	4,788.21	4,995.53	5,209.52
Year 5 PV (M)	4,313.09	4,547.78	4,792.58
PV of Terminal Value (M)	197,514.22	208,261.70	219,472.02
Equity Value (M)	224,376.66	235,933.94	247,975.83
Shares Outstanding (M)	90.27	90.27	90.27
Fair Value	$2,485.56	$2,613.58	$2,746.98
Upside / Downside	-7.60%	-2.84%	2.12%

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

DongWon Development Co.,Ltd. (013120.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener