DDM Analysis: 267980.KQ

Valuation Snapshot

Stable Growth	$49,041.96 - $73,064.00	$60,478.71
Multi-Stage	$91,436.03 - $100,643.92	$95,949.67
Blended Fair Value	$78,214.19
Current Price	$37,500.00
Upside	108.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	9.44%	0.00%	1,170.01	1,172.24	1,204.80	827.35	851.05	745.25	464.72	0.00	0.00	0.00
YoY Growth	-	-	-0.19%	-2.70%	45.62%	-2.79%	14.20%	60.37%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.23%	2.88%	2.52%	1.22%	1.18%	1.08%	0.54%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,282.05
(-) Cash Dividends Paid (M)	9,020.87
(=) Cash Retained (M)	35,261.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,856.41	5,535.26	3,321.15
Cash Retained (M)	35,261.18	35,261.18	35,261.18
(-) Cash Required (M)	-8,856.41	-5,535.26	-3,321.15
(=) Excess Retained (M)	26,404.77	29,725.93	31,940.03
(/) Shares Outstanding (M)	7.36	7.36	7.36
(=) Excess Retained per Share	3,585.41	4,036.38	4,337.03
LTM Dividend per Share	1,224.91	1,224.91	1,224.91
(+) Excess Retained per Share	3,585.41	4,036.38	4,337.03
(=) Adjusted Dividend	4,810.32	5,261.29	5,561.94
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$49,041.96	$60,478.71	$73,064.00
Upside / Downside	30.78%	61.28%	94.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,282.05	43,839.23	43,400.83	42,966.83	42,537.16	42,111.79	43,375.14
Payout Ratio	20.37%	34.30%	48.22%	62.15%	76.07%	90.00%	92.50%
Projected Dividends (M)	9,020.87	15,035.59	20,929.11	26,703.26	32,359.83	37,900.61	40,122.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	13,830.85	13,971.98	14,113.11
Year 2 PV (M)	17,709.56	18,072.82	18,439.77
Year 3 PV (M)	20,784.99	21,427.78	22,083.68
Year 4 PV (M)	23,169.69	24,129.97	25,119.79
Year 5 PV (M)	24,962.53	26,262.39	27,615.84
PV of Terminal Value (M)	572,923.01	602,756.44	633,819.92
Equity Value (M)	673,380.62	706,621.37	741,192.11
Shares Outstanding (M)	7.36	7.36	7.36
Fair Value	$91,436.03	$95,949.67	$100,643.92
Upside / Downside	143.83%	155.87%	168.38%

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

Maeil Dairies Co., Ltd. (267980.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener