DDM Analysis: 298020.KS

Valuation Snapshot

Stable Growth	$374,592.42 - $1,018,180.20	$577,193.55
Multi-Stage	$1,399,110.15 - $1,542,726.36	$1,469,501.51
Blended Fair Value	$1,023,347.53
Current Price	$250,000.00
Upside	309.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	36.62%	0.00%	14,772.11	15,324.66	54,305.20	5,502.82	1,734.95	3,103.23	0.00	0.00	0.00	0.00
YoY Growth	-	-	-3.61%	-71.78%	886.86%	217.17%	-44.09%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	6.81%	4.72%	12.26%	1.18%	0.30%	2.81%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	82,827.10
(-) Cash Dividends Paid (M)	73,491.27
(=) Cash Retained (M)	9,335.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,565.42	10,353.39	6,212.03
Cash Retained (M)	9,335.84	9,335.84	9,335.84
(-) Cash Required (M)	-16,565.42	-10,353.39	-6,212.03
(=) Excess Retained (M)	-7,229.58	-1,017.55	3,123.80
(/) Shares Outstanding (M)	4.98	4.98	4.98
(=) Excess Retained per Share	-1,453.18	-204.53	627.90
LTM Dividend per Share	14,772.11	14,772.11	14,772.11
(+) Excess Retained per Share	-1,453.18	-204.53	627.90
(=) Adjusted Dividend	13,318.93	14,567.58	15,400.01
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-0.63%	0.37%	1.37%
Fair Value	$374,592.42	$577,193.55	$1,018,180.20
Upside / Downside	49.84%	130.88%	307.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	82,827.10	83,135.42	83,444.89	83,755.50	84,067.28	84,380.21	86,911.62
Payout Ratio	88.73%	88.98%	89.24%	89.49%	89.75%	90.00%	92.50%
Projected Dividends (M)	73,491.27	73,976.24	74,463.81	74,953.98	75,446.77	75,942.19	80,393.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-0.63%	0.37%	1.37%
Year 1 PV (M)	71,171.34	71,887.55	72,603.76
Year 2 PV (M)	68,924.08	70,318.25	71,726.38
Year 3 PV (M)	66,747.24	68,782.65	70,859.03
Year 4 PV (M)	64,638.63	67,280.05	70,001.60
Year 5 PV (M)	62,596.13	65,809.74	69,154.00
PV of Terminal Value (M)	6,626,495.60	6,966,691.78	7,320,718.89
Equity Value (M)	6,960,573.01	7,310,770.02	7,675,063.65
Shares Outstanding (M)	4.98	4.98	4.98
Fair Value	$1,399,110.15	$1,469,501.51	$1,542,726.36
Upside / Downside	459.64%	487.80%	517.09%

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

Hyosung TNC Corporation (298020.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener