DDM Analysis: 086280.KS

Valuation Snapshot

Stable Growth	$606,191.58 - $3,178,332.28	$1,093,006.11
Multi-Stage	$360,835.79 - $394,667.83	$377,442.80
Blended Fair Value	$735,224.46
Current Price	$165,400.00
Upside	344.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.81%	15.43%	3,150.02	2,850.02	1,900.01	1,750.01	1,750.01	1,650.01	1,500.01	1,500.01	1,500.01	1,000.01
YoY Growth	-	-	10.53%	50.00%	8.57%	0.00%	6.06%	10.00%	0.00%	0.00%	50.00%	33.33%
Dividend Yield	-	-	2.80%	3.26%	2.40%	1.82%	1.87%	3.64%	2.32%	1.78%	2.04%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,389,602.10
(-) Cash Dividends Paid (M)	277,500.00
(=) Cash Retained (M)	1,112,102.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277,920.42	173,700.26	104,220.16
Cash Retained (M)	1,112,102.10	1,112,102.10	1,112,102.10
(-) Cash Required (M)	-277,920.42	-173,700.26	-104,220.16
(=) Excess Retained (M)	834,181.68	938,401.84	1,007,881.95
(/) Shares Outstanding (M)	75.00	75.00	75.00
(=) Excess Retained per Share	11,122.50	12,512.11	13,438.52
LTM Dividend per Share	3,700.02	3,700.02	3,700.02
(+) Excess Retained per Share	11,122.50	12,512.11	13,438.52
(=) Adjusted Dividend	14,822.52	16,212.13	17,138.54
WACC / Discount Rate	8.08%	8.08%	8.08%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$606,191.58	$1,093,006.11	$3,178,332.28
Upside / Downside	266.50%	560.83%	1,821.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,389,602.10	1,479,926.24	1,576,121.45	1,678,569.34	1,787,676.35	1,903,875.31	1,960,991.57
Payout Ratio	19.97%	33.98%	47.98%	61.99%	75.99%	90.00%	92.50%
Projected Dividends (M)	277,500.00	502,816.72	756,252.18	1,040,509.85	1,358,525.85	1,713,487.78	1,813,917.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.08%	8.08%	8.08%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	460,859.50	465,227.84	469,596.17
Year 2 PV (M)	635,307.97	647,408.80	659,623.79
Year 3 PV (M)	801,166.33	824,164.93	847,599.52
Year 4 PV (M)	958,745.26	995,615.89	1,033,539.90
Year 5 PV (M)	1,108,345.50	1,161,879.00	1,217,461.36
PV of Terminal Value (M)	23,098,079.07	24,213,724.93	25,372,069.18
Equity Value (M)	27,062,503.62	28,308,021.39	29,599,889.92
Shares Outstanding (M)	75.00	75.00	75.00
Fair Value	$360,835.79	$377,442.80	$394,667.83
Upside / Downside	118.16%	128.20%	138.61%

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

Hyundai Glovis Co., Ltd. (086280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener