DDM Analysis: 033270.KS

Valuation Snapshot

Stable Growth	$36,346.64 - $62,694.42	$47,690.51
Multi-Stage	$35,820.26 - $39,192.80	$37,475.42
Blended Fair Value	$42,582.97
Current Price	$18,820.00
Upside	126.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.68%	23.25%	407.61	390.48	364.52	344.81	324.82	324.29	294.81	245.67	224.95	211.14
YoY Growth	-	-	4.39%	7.12%	5.71%	6.15%	0.17%	10.00%	20.00%	9.21%	6.54%	318.99%
Dividend Yield	-	-	2.10%	1.60%	1.75%	0.78%	0.66%	1.65%	1.16%	0.89%	1.23%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,780.69
(-) Cash Dividends Paid (M)	6,620.07
(=) Cash Retained (M)	35,160.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,356.14	5,222.59	3,133.55
Cash Retained (M)	35,160.62	35,160.62	35,160.62
(-) Cash Required (M)	-8,356.14	-5,222.59	-3,133.55
(=) Excess Retained (M)	26,804.48	29,938.03	32,027.07
(/) Shares Outstanding (M)	15.07	15.07	15.07
(=) Excess Retained per Share	1,779.07	1,987.05	2,125.70
LTM Dividend per Share	439.39	439.39	439.39
(+) Excess Retained per Share	1,779.07	1,987.05	2,125.70
(=) Adjusted Dividend	2,218.46	2,426.44	2,565.09
WACC / Discount Rate	9.78%	9.78%	9.78%
Growth Rate	3.46%	4.46%	5.46%
Fair Value	$36,346.64	$47,690.51	$62,694.42
Upside / Downside	93.13%	153.40%	233.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,780.69	43,644.42	45,591.29	47,625.00	49,749.43	51,968.62	53,527.68
Payout Ratio	15.84%	30.68%	45.51%	60.34%	75.17%	90.00%	92.50%
Projected Dividends (M)	6,620.07	13,388.30	20,747.18	28,735.94	37,396.13	46,771.76	49,513.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.78%	9.78%	9.78%
Growth Rate	3.46%	4.46%	5.46%
Year 1 PV (M)	12,079.31	12,196.06	12,312.81
Year 2 PV (M)	16,888.55	17,216.60	17,547.81
Year 3 PV (M)	21,104.52	21,722.41	22,352.25
Year 4 PV (M)	24,779.56	25,751.56	26,751.89
Year 5 PV (M)	27,961.94	29,339.65	30,771.13
PV of Terminal Value (M)	436,874.83	458,400.00	480,765.38
Equity Value (M)	539,688.71	564,626.29	590,501.28
Shares Outstanding (M)	15.07	15.07	15.07
Fair Value	$35,820.26	$37,475.42	$39,192.80
Upside / Downside	90.33%	99.13%	108.25%

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

Korea United Pharm Inc. (033270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener