DDM Analysis: 035890.KQ

Valuation Snapshot

Stable Growth	$102,982.09 - $121,394.63	$113,734.71
Multi-Stage	$69,357.35 - $76,331.66	$72,777.50
Blended Fair Value	$93,256.10
Current Price	$1,716.00
Upside	5,334.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.34%	0.00%	47.25	52.01	58.35	46.23	31.83	13.57	13.64	8.31	0.00	0.00
YoY Growth	-	-	-9.16%	-10.86%	26.21%	45.22%	134.63%	-0.49%	64.12%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.22%	3.86%	4.68%	2.42%	1.95%	1.75%	1.13%	0.74%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	117,279.30
(-) Cash Dividends Paid (M)	8,830.67
(=) Cash Retained (M)	108,448.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,455.86	14,659.91	8,795.95
Cash Retained (M)	108,448.64	108,448.64	108,448.64
(-) Cash Required (M)	-23,455.86	-14,659.91	-8,795.95
(=) Excess Retained (M)	84,992.78	93,788.73	99,652.69
(/) Shares Outstanding (M)	186.91	186.91	186.91
(=) Excess Retained per Share	454.72	501.78	533.15
LTM Dividend per Share	47.25	47.25	47.25
(+) Excess Retained per Share	454.72	501.78	533.15
(=) Adjusted Dividend	501.97	549.03	580.40
WACC / Discount Rate	0.14%	0.14%	0.14%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$102,982.09	$113,734.71	$121,394.63
Upside / Downside	5,901.29%	6,527.90%	6,974.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	117,279.30	121,476.47	125,823.84	130,326.79	134,990.90	139,821.92	144,016.58
Payout Ratio	7.53%	24.02%	40.52%	57.01%	73.51%	90.00%	92.50%
Projected Dividends (M)	8,830.67	29,183.12	50,981.00	74,301.70	99,226.30	125,839.73	133,215.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.14%	0.14%	0.14%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	28,859.56	29,140.90	29,422.24
Year 2 PV (M)	49,856.79	50,833.60	51,819.88
Year 3 PV (M)	71,857.60	73,979.68	76,143.15
Year 4 PV (M)	94,898.36	98,653.33	102,518.65
Year 5 PV (M)	119,016.63	124,932.07	131,080.43
PV of Terminal Value (M)	12,599,232.23	13,225,447.95	13,876,319.48
Equity Value (M)	12,963,721.16	13,602,987.54	14,267,303.82
Shares Outstanding (M)	186.91	186.91	186.91
Fair Value	$69,357.35	$72,777.50	$76,331.66
Upside / Downside	3,941.80%	4,141.11%	4,348.23%

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

Seohee Construction Co., Ltd. (035890.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener