DDM Analysis: 032830.KS

Valuation Snapshot

Stable Growth	$311,293.90 - $933,546.04	$493,522.54
Multi-Stage	$209,725.49 - $229,006.15	$219,191.37
Blended Fair Value	$356,356.95
Current Price	$156,600.00
Upside	127.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.73%	13.54%	4,026.46	3,326.47	3,300.35	2,499.98	2,649.98	2,649.98	1,999.99	1,420.11	2,484.16	1,895.21
YoY Growth	-	-	21.04%	0.79%	32.01%	-5.66%	0.00%	32.50%	40.83%	-42.83%	31.08%	67.58%
Dividend Yield	-	-	4.86%	3.64%	5.26%	3.79%	3.39%	6.16%	2.38%	1.22%	2.29%	1.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,181,829.00
(-) Cash Dividends Paid (M)	866,715.00
(=) Cash Retained (M)	1,315,114.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	436,365.80	272,728.63	163,637.18
Cash Retained (M)	1,315,114.00	1,315,114.00	1,315,114.00
(-) Cash Required (M)	-436,365.80	-272,728.63	-163,637.18
(=) Excess Retained (M)	878,748.20	1,042,385.38	1,151,476.83
(/) Shares Outstanding (M)	179.58	179.58	179.58
(=) Excess Retained per Share	4,893.46	5,804.70	6,412.20
LTM Dividend per Share	4,826.45	4,826.45	4,826.45
(+) Excess Retained per Share	4,893.46	5,804.70	6,412.20
(=) Adjusted Dividend	9,719.91	10,631.16	11,238.65
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$311,293.90	$493,522.54	$933,546.04
Upside / Downside	98.78%	215.15%	496.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,181,829.00	2,323,647.89	2,474,685.00	2,635,539.52	2,806,849.59	2,989,294.81	3,078,973.66
Payout Ratio	39.72%	49.78%	59.83%	69.89%	79.94%	90.00%	92.50%
Projected Dividends (M)	866,715.00	1,156,697.80	1,480,716.49	1,841,970.57	2,243,931.64	2,690,365.33	2,848,050.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,053,215.38	1,063,198.46	1,073,181.54
Year 2 PV (M)	1,227,627.13	1,251,009.98	1,274,613.42
Year 3 PV (M)	1,390,511.33	1,430,427.91	1,471,101.18
Year 4 PV (M)	1,542,406.15	1,601,722.74	1,662,733.96
Year 5 PV (M)	1,683,827.76	1,765,157.28	1,849,599.46
PV of Terminal Value (M)	30,764,076.07	32,249,992.45	33,792,778.35
Equity Value (M)	37,661,663.82	39,361,508.82	41,124,007.91
Shares Outstanding (M)	179.58	179.58	179.58
Fair Value	$209,725.49	$219,191.37	$229,006.15
Upside / Downside	33.92%	39.97%	46.24%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Samsung Life Insurance Co., Ltd. (032830.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener