DDM Analysis: 032830.KS

Valuation Snapshot

Stable Growth	$311,293.90 - $933,546.04	$493,522.54
Multi-Stage	$209,725.49 - $229,006.15	$219,191.37
Blended Fair Value	$356,356.95
Current Price	$156,600.00
Upside	127.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.73%	13.54%	4,026.46	3,326.47	3,300.35	2,499.98	2,649.98	2,649.98	1,999.99	1,420.11	2,484.16	1,895.21
YoY Growth	-	-	21.04%	0.79%	32.01%	-5.66%	0.00%	32.50%	40.83%	-42.83%	31.08%	67.58%
Dividend Yield	-	-	4.86%	3.64%	5.26%	3.79%	3.39%	6.16%	2.38%	1.22%	2.29%	1.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,181,829.00
(-) Cash Dividends Paid (M)	866,715.00
(=) Cash Retained (M)	1,315,114.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	436,365.80	272,728.63	163,637.18
Cash Retained (M)	1,315,114.00	1,315,114.00	1,315,114.00
(-) Cash Required (M)	-436,365.80	-272,728.63	-163,637.18
(=) Excess Retained (M)	878,748.20	1,042,385.38	1,151,476.83
(/) Shares Outstanding (M)	179.58	179.58	179.58
(=) Excess Retained per Share	4,893.46	5,804.70	6,412.20
LTM Dividend per Share	4,826.45	4,826.45	4,826.45
(+) Excess Retained per Share	4,893.46	5,804.70	6,412.20
(=) Adjusted Dividend	9,719.91	10,631.16	11,238.65
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$311,293.90	$493,522.54	$933,546.04
Upside / Downside	98.78%	215.15%	496.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,181,829.00	2,323,647.89	2,474,685.00	2,635,539.52	2,806,849.59	2,989,294.81	3,078,973.66
Payout Ratio	39.72%	49.78%	59.83%	69.89%	79.94%	90.00%	92.50%
Projected Dividends (M)	866,715.00	1,156,697.80	1,480,716.49	1,841,970.57	2,243,931.64	2,690,365.33	2,848,050.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,053,215.38	1,063,198.46	1,073,181.54
Year 2 PV (M)	1,227,627.13	1,251,009.98	1,274,613.42
Year 3 PV (M)	1,390,511.33	1,430,427.91	1,471,101.18
Year 4 PV (M)	1,542,406.15	1,601,722.74	1,662,733.96
Year 5 PV (M)	1,683,827.76	1,765,157.28	1,849,599.46
PV of Terminal Value (M)	30,764,076.07	32,249,992.45	33,792,778.35
Equity Value (M)	37,661,663.82	39,361,508.82	41,124,007.91
Shares Outstanding (M)	179.58	179.58	179.58
Fair Value	$209,725.49	$219,191.37	$229,006.15
Upside / Downside	33.92%	39.97%	46.24%

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

Samsung Life Insurance Co., Ltd. (032830.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener