DDM Analysis: 267250.KS

Valuation Snapshot

Stable Growth	$121,263.91 - $243,487.36	$168,773.73
Multi-Stage	$174,805.05 - $191,774.25	$183,128.86
Blended Fair Value	$175,951.30
Current Price	$129,500.00
Upside	35.87%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2015
DPS	3.75%	0.00%	4,600.03	5,499.58	4,599.68	5,549.56	3,827.46	3,827.43	0.00	0.00	0.00	0.00
YoY Growth	-	-	-16.36%	19.56%	-17.12%	44.99%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	6.34%	7.80%	7.92%	10.32%	6.57%	9.69%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	510,037.81
(-) Cash Dividends Paid (M)	254,395.71
(=) Cash Retained (M)	255,642.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	102,007.56	63,754.73	38,252.84
Cash Retained (M)	255,642.10	255,642.10	255,642.10
(-) Cash Required (M)	-102,007.56	-63,754.73	-38,252.84
(=) Excess Retained (M)	153,634.53	191,887.37	217,389.26
(/) Shares Outstanding (M)	70.67	70.67	70.67
(=) Excess Retained per Share	2,174.03	2,715.34	3,076.21
LTM Dividend per Share	3,599.87	3,599.87	3,599.87
(+) Excess Retained per Share	2,174.03	2,715.34	3,076.21
(=) Adjusted Dividend	5,773.90	6,315.21	6,676.08
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	1.75%	2.75%	3.75%
Fair Value	$121,263.91	$168,773.73	$243,487.36
Upside / Downside	-6.36%	30.33%	88.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	510,037.81	524,042.53	538,431.80	553,216.17	568,406.49	584,013.91	601,534.33
Payout Ratio	49.88%	57.90%	65.93%	73.95%	81.98%	90.00%	92.50%
Projected Dividends (M)	254,395.71	303,432.43	354,970.26	409,109.58	465,954.42	525,612.52	556,419.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	1.75%	2.75%	3.75%
Year 1 PV (M)	281,900.85	284,671.49	287,442.12
Year 2 PV (M)	306,380.24	312,432.29	318,543.55
Year 3 PV (M)	328,052.10	337,820.18	347,780.26
Year 4 PV (M)	347,121.09	360,970.20	375,229.63
Year 5 PV (M)	363,779.03	382,010.75	400,966.25
PV of Terminal Value (M)	10,725,889.83	11,263,445.53	11,822,341.19
Equity Value (M)	12,353,123.13	12,941,350.44	13,552,302.99
Shares Outstanding (M)	70.67	70.67	70.67
Fair Value	$174,805.05	$183,128.86	$191,774.25
Upside / Downside	34.98%	41.41%	48.09%

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

HD Hyundai Co., Ltd. (267250.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener