DDM Analysis: 123890.KS

Valuation Snapshot

Stable Growth	$4,635.96 - $7,234.40	$5,833.82
Multi-Stage	$10,010.89 - $11,029.40	$10,510.11
Blended Fair Value	$8,171.97
Current Price	$2,315.00
Upside	253.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.88%	0.00%	220.04	220.04	220.04	220.04	181.86	165.33	151.05	138.95	60.07	16.25
YoY Growth	-	-	0.00%	0.00%	0.00%	21.00%	10.00%	9.45%	8.70%	131.33%	269.70%	0.00%
Dividend Yield	-	-	9.32%	7.01%	7.83%	5.37%	3.89%	8.41%	3.98%	2.75%	0.93%	0.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59,134.87
(-) Cash Dividends Paid (M)	12,236.71
(=) Cash Retained (M)	46,898.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,826.97	7,391.86	4,435.12
Cash Retained (M)	46,898.17	46,898.17	46,898.17
(-) Cash Required (M)	-11,826.97	-7,391.86	-4,435.12
(=) Excess Retained (M)	35,071.19	39,506.31	42,463.05
(/) Shares Outstanding (M)	122.34	122.34	122.34
(=) Excess Retained per Share	286.66	322.91	347.08
LTM Dividend per Share	100.02	100.02	100.02
(+) Excess Retained per Share	286.66	322.91	347.08
(=) Adjusted Dividend	386.68	422.93	447.10
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-1.72%	-0.72%	0.28%
Fair Value	$4,635.96	$5,833.82	$7,234.40
Upside / Downside	100.26%	152.00%	212.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59,134.87	58,711.23	58,290.63	57,873.04	57,458.44	57,046.81	58,758.22
Payout Ratio	20.69%	34.55%	48.42%	62.28%	76.14%	90.00%	92.50%
Projected Dividends (M)	12,236.71	20,287.26	28,221.83	36,041.68	43,748.04	51,342.13	54,351.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-1.72%	-0.72%	0.28%
Year 1 PV (M)	18,860.51	19,052.41	19,244.31
Year 2 PV (M)	24,391.90	24,890.78	25,394.71
Year 3 PV (M)	28,959.80	29,852.79	30,763.95
Year 4 PV (M)	32,679.79	34,030.25	35,422.14
Year 5 PV (M)	35,655.36	37,506.55	39,433.84
PV of Terminal Value (M)	1,084,224.56	1,140,516.42	1,199,122.47
Equity Value (M)	1,224,771.92	1,285,849.20	1,349,381.42
Shares Outstanding (M)	122.34	122.34	122.34
Fair Value	$10,010.89	$10,510.11	$11,029.40
Upside / Downside	332.44%	354.00%	376.43%

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 Asset In Trust Co., Ltd. (123890.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener