DDM Analysis: 019440.KS

Valuation Snapshot

Stable Growth	$22,996.06 - $42,946.13	$31,140.36
Multi-Stage	$39,091.92 - $42,903.50	$40,961.35
Blended Fair Value	$36,050.85
Current Price	$14,830.00
Upside	143.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.95%	2.92%	999.65	999.65	1,199.59	555.78	907.09	907.56	756.82	756.82	706.83	815.60
YoY Growth	-	-	0.00%	-16.67%	115.84%	-38.73%	-0.05%	19.92%	0.00%	7.07%	-13.34%	8.83%
Dividend Yield	-	-	7.64%	7.31%	6.95%	3.48%	6.55%	9.78%	4.87%	3.93%	3.34%	4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,900.76
(-) Cash Dividends Paid (M)	8,344.87
(=) Cash Retained (M)	4,555.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,580.15	1,612.60	967.56
Cash Retained (M)	4,555.90	4,555.90	4,555.90
(-) Cash Required (M)	-2,580.15	-1,612.60	-967.56
(=) Excess Retained (M)	1,975.74	2,943.30	3,588.34
(/) Shares Outstanding (M)	8.35	8.35	8.35
(=) Excess Retained per Share	236.68	352.59	429.86
LTM Dividend per Share	999.65	999.65	999.65
(+) Excess Retained per Share	236.68	352.59	429.86
(=) Adjusted Dividend	1,236.33	1,352.24	1,429.51
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.92%	1.92%	2.92%
Fair Value	$22,996.06	$31,140.36	$42,946.13
Upside / Downside	55.06%	109.98%	189.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,900.76	13,148.85	13,401.71	13,659.42	13,922.10	14,189.82	14,615.52
Payout Ratio	64.69%	69.75%	74.81%	79.87%	84.94%	90.00%	92.50%
Projected Dividends (M)	8,344.87	9,171.07	10,025.96	10,910.33	11,825.02	12,770.84	13,519.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.92%	1.92%	2.92%
Year 1 PV (M)	8,538.95	8,623.56	8,708.17
Year 2 PV (M)	8,691.51	8,864.61	9,039.41
Year 3 PV (M)	8,806.28	9,070.65	9,340.26
Year 4 PV (M)	8,886.71	9,244.19	9,612.36
Year 5 PV (M)	8,936.01	9,387.58	9,857.23
PV of Terminal Value (M)	282,470.09	296,744.51	311,590.27
Equity Value (M)	326,329.55	341,935.11	358,147.70
Shares Outstanding (M)	8.35	8.35	8.35
Fair Value	$39,091.92	$40,961.35	$42,903.50
Upside / Downside	163.60%	176.21%	189.30%

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

SeAH SPECIALSTEEL Co. Ltd. (019440.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener