DDM Analysis: 057050.KS

Valuation Snapshot

Stable Growth	$368,553.64 - $1,453,347.85	$1,011,104.45
Multi-Stage	$181,049.83 - $197,868.72	$189,306.06
Blended Fair Value	$600,205.25
Current Price	$54,700.00
Upside	997.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.93%	13.91%	4,279.87	2,624.30	2,422.43	2,220.56	2,061.01	1,957.96	1,751.86	1,559.91	1,566.39	1,357.54
YoY Growth	-	-	63.09%	8.33%	9.09%	7.74%	5.26%	11.76%	12.31%	-0.41%	15.38%	16.64%
Dividend Yield	-	-	8.66%	5.09%	4.99%	3.69%	2.55%	3.39%	1.62%	1.46%	1.23%	1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	82,883.76
(-) Cash Dividends Paid (M)	48,094.80
(=) Cash Retained (M)	34,788.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,576.75	10,360.47	6,216.28
Cash Retained (M)	34,788.96	34,788.96	34,788.96
(-) Cash Required (M)	-16,576.75	-10,360.47	-6,216.28
(=) Excess Retained (M)	18,212.21	24,428.49	28,572.68
(/) Shares Outstanding (M)	11.34	11.34	11.34
(=) Excess Retained per Share	1,605.77	2,153.86	2,519.25
LTM Dividend per Share	4,240.51	4,240.51	4,240.51
(+) Excess Retained per Share	1,605.77	2,153.86	2,519.25
(=) Adjusted Dividend	5,846.28	6,394.37	6,759.76
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$368,553.64	$1,011,104.45	$1,453,347.85
Upside / Downside	573.77%	1,748.45%	2,556.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	82,883.76	88,271.21	94,008.83	100,119.41	106,627.17	113,557.94	116,964.67
Payout Ratio	58.03%	64.42%	70.82%	77.21%	83.61%	90.00%	92.50%
Projected Dividends (M)	48,094.80	56,865.58	66,573.37	77,302.92	89,146.03	102,202.14	108,192.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	52,561.15	53,059.36	53,557.57
Year 2 PV (M)	56,876.29	57,959.63	59,053.18
Year 3 PV (M)	61,043.85	62,796.20	64,581.77
Year 4 PV (M)	65,067.40	67,569.70	70,143.50
Year 5 PV (M)	68,950.40	72,280.73	75,738.52
PV of Terminal Value (M)	1,748,922.77	1,833,396.39	1,921,103.02
Equity Value (M)	2,053,421.85	2,147,062.01	2,244,177.56
Shares Outstanding (M)	11.34	11.34	11.34
Fair Value	$181,049.83	$189,306.06	$197,868.72
Upside / Downside	230.99%	246.08%	261.73%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 67 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DAB.CO	Danske Andelskassers Bank A/S	2.24%	$0.44	37.84%
KBSB.ME	PJSC TNS energo Kuban	2.24%	$17.99	36.50%
002179.SZ	AVIC Jonhon Optronic Technology Co.,Ltd.	2.23%	$0.79	65.31%
1083.HK	Towngas Smart Energy Company Limited	2.23%	$0.08	11.47%
192080.KS	DoubleUGames Co., Ltd.	2.23%	$1,217.63	14.93%
300791.SZ	Sirio Pharma Co., Ltd.	2.23%	$0.58	51.03%
603012.SS	Shanghai Chuangli Group Co., Ltd.	2.23%	$0.13	54.71%
603987.SS	Shanghai Kindly Enterprise Development Group Co.,LTD.	2.23%	$0.19	34.34%
6070.SR	Al-Jouf Agricultural Development Co.	2.23%	$0.98	36.81%
GCG-A.TO	Guardian Capital Group Limited	2.23%	$1.50	20.18%
IPN.PA	Ipsen S.A.	2.23%	$2.59	19.16%
TYA.MI	Toscana Aeroporti S.p.A.	2.23%	$0.42	42.81%
137310.KS	SD BioSensor, Inc	2.22%	$201.49	21.35%
3569.T	Seiren Co.,Ltd.	2.22%	$68.04	26.55%
601901.SS	Founder Securities Co., Ltd.	2.22%	$0.17	35.28%
603609.SS	Wellhope Foods Co., Ltd.	2.22%	$0.16	75.23%
688016.SS	Shanghai MicroPort Endovascular MedTech Co., Ltd.	2.22%	$2.03	65.07%
7034.KL	Thong Guan Industries Berhad	2.22%	$0.03	17.13%
9436.T	Okinawa Cellular Telephone Company	2.22%	$62.90	45.77%
IEI.V	Imperial Equities Inc.	2.22%	$0.08	13.05%
ISKJ.ME	Public Joint-Stock Company "Human Stem Cells Institute"	2.22%	$1.52	89.44%
LKD.WA	Lokum Deweloper S.A.	2.22%	$0.50	34.19%
MEDICAB.MX	Médica Sur, S.A.B. de C.V.	2.22%	$1.31	29.76%
TKC.BK	Turnkey Communication Services Public Company Limited	2.22%	$0.20	68.90%
0696.HK	TravelSky Technology Limited	2.21%	$0.23	18.19%
183190.KS	Asia Cement Co.,Ltd.	2.21%	$264.78	21.44%
300673.SZ	Petpal Pet Nutrition Technology Co., Ltd.	2.21%	$0.40	68.30%
4292.SR	Ataa Educational Company	2.21%	$1.30	66.22%
4519.T	Chugai Pharmaceutical Co., Ltd.	2.21%	$182.19	75.49%
5607.TW	Farglory F T Z Investment Holding Co.,Ltd.	2.21%	$1.08	41.76%
600062.SS	China Resources Double-Crane Pharmaceutical Co.,Ltd.	2.21%	$0.40	26.61%
603288.SS	Foshan Haitian Flavouring and Food Company Ltd.	2.21%	$0.82	69.84%
7864.T	Fuji Seal International, Inc.	2.21%	$69.41	23.64%
BLES.JK	Superior Prima Sukses Tbk.	2.21%	$3.60	28.62%
ELI.BR	Elia Group SA/NV	2.21%	$2.48	30.58%
NTEK-B.ST	Novotek AB	2.21%	$1.80	26.45%
SWEC-A.ST	Sweco AB (publ)	2.21%	$3.28	54.95%
069960.KS	Hyundai Department Store Co. Ltd.	2.20%	$1,867.65	22.60%
300415.SZ	Guangdong Yizumi Precision Machinery Co.,Ltd.	2.20%	$0.57	38.08%
3176.T	Sanyo Trading Co., Ltd.	2.20%	$32.80	20.58%
3227.TWO	PixArt Imaging Inc.	2.20%	$4.52	34.58%
600030.SS	CITIC Securities Company Limited	2.20%	$0.63	33.43%
603345.SS	Anjoy Foods Group Co., Ltd.	2.20%	$1.74	41.75%
603693.SS	Jiangsu New Energy Development Co., Ltd.	2.20%	$0.26	60.61%
6508.T	Meidensha Corporation	2.20%	$122.78	30.24%
8002.T	Marubeni Corporation	2.20%	$95.62	27.63%
9059.KL	TSH Resources Berhad	2.20%	$0.03	15.65%
JCQ.PA	Jacquet Metals S.A.	2.20%	$0.44	94.90%
OLT.OL	Olav Thon Eiendomsselskap ASA	2.20%	$7.33	30.72%
001216.SZ	Hunan Hualian China Industry Co., Ltd.	2.19%	$0.38	41.88%

Financial Statements

Fundamentals

Valuations

Mode

Hyundai Home Shopping Network Corporation (057050.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener