DDM Analysis: 015860.KS

Valuation Snapshot

Stable Growth	$152,005.81 - $179,088.60	$167,832.25
Multi-Stage	$102,007.67 - $111,920.78	$106,871.78
Blended Fair Value	$137,352.01
Current Price	$5,460.00
Upside	2,415.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.24%	12.91%	272.61	241.39	246.40	100.03	146.27	70.02	51.30	60.19	111.81	109.04
YoY Growth	-	-	12.93%	-2.03%	146.32%	-31.61%	108.89%	36.49%	-14.77%	-46.17%	2.54%	34.66%
Dividend Yield	-	-	7.69%	5.47%	5.42%	1.99%	2.91%	2.53%	1.41%	1.19%	2.31%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,397.95
(-) Cash Dividends Paid (M)	21,774.36
(=) Cash Retained (M)	19,623.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,279.59	5,174.74	3,104.85
Cash Retained (M)	19,623.59	19,623.59	19,623.59
(-) Cash Required (M)	-8,279.59	-5,174.74	-3,104.85
(=) Excess Retained (M)	11,344.00	14,448.84	16,518.74
(/) Shares Outstanding (M)	45.97	45.97	45.97
(=) Excess Retained per Share	246.76	314.30	359.32
LTM Dividend per Share	473.65	473.65	473.65
(+) Excess Retained per Share	246.76	314.30	359.32
(=) Adjusted Dividend	720.41	787.94	832.97
WACC / Discount Rate	2.66%	2.66%	2.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$152,005.81	$167,832.25	$179,088.60
Upside / Downside	2,683.99%	2,973.85%	3,180.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,397.95	44,088.81	46,954.59	50,006.63	53,257.06	56,718.77	58,420.34
Payout Ratio	52.60%	60.08%	67.56%	75.04%	82.52%	90.00%	92.50%
Projected Dividends (M)	21,774.36	26,487.74	31,721.86	37,524.51	43,947.48	51,046.90	54,038.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.66%	2.66%	2.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	25,558.13	25,800.39	26,042.64
Year 2 PV (M)	29,534.32	30,096.87	30,664.72
Year 3 PV (M)	33,710.68	34,678.39	35,664.45
Year 4 PV (M)	38,095.23	39,560.27	41,067.16
Year 5 PV (M)	42,696.29	44,758.54	46,899.71
PV of Terminal Value (M)	4,519,876.56	4,738,188.29	4,964,855.32
Equity Value (M)	4,689,471.21	4,913,082.74	5,145,194.00
Shares Outstanding (M)	45.97	45.97	45.97
Fair Value	$102,007.67	$106,871.78	$111,920.78
Upside / Downside	1,768.27%	1,857.36%	1,949.83%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 76 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DR.TO	Medical Facilities Corporation	1.80%	$0.28	7.21%
PINE3.SA	Banco Pine S.A.	1.80%	$0.23	16.47%
SVED-B.ST	Svedbergs i Dalstorp AB (publ)	1.80%	$1.25	32.77%
002296.SZ	HeNan Splendor Science & Technology Co., Ltd.	1.79%	$0.20	25.74%
002349.SZ	Jinghua Pharmaceutical Group Co., Ltd.	1.79%	$0.13	47.07%
002841.SZ	Guangzhou Shiyuan Electronic Technology Company Limited	1.79%	$0.71	53.65%
007690.KS	Kukdo Chemical Co., Ltd.	1.79%	$569.71	19.70%
010690.KS	HWASHIN CO.,Ltd	1.79%	$145.89	13.31%
049770.KS	Dongwon F&B Co., Ltd.	1.79%	$800.03	12.97%
1836.HK	Stella International Holdings Limited	1.79%	$0.27	78.00%
5ML.SI	Old Chang Kee Ltd.	1.79%	$0.02	21.40%
603456.SS	Zhejiang Jiuzhou Pharmaceutical Co., Ltd	1.79%	$0.32	39.16%
6245.T	HIRANO TECSEED Co.,Ltd.	1.79%	$29.92	48.19%
9999.HK	NetEase, Inc.	1.79%	$4.11	36.47%
EFK.WA	Korporacja Gospodarcza Efekt S.A.	1.79%	$0.10	3.27%
IFSH.JK	PT Ifishdeco Tbk	1.79%	$14.62	52.99%
WGSH.JK	PT Wira Global Solusi Tbk	1.79%	$5.00	59.74%
001060.KS	JW Pharmaceutical Corporation	1.78%	$458.46	17.63%
001332.SZ	Wuxi Chemical Equipment Co., Ltd.	1.78%	$1.00	44.53%
002312.SZ	Sichuan Development Lomon Co., Ltd.	1.78%	$0.19	67.49%
002900.KS	TYM Corporation	1.78%	$112.27	11.09%
003018.SZ	JinFu Technology Co., Ltd.	1.78%	$0.31	68.11%
003023.SZ	Chengdu Rainbow Appliance (Group) Shares Co., Ltd.	1.78%	$0.40	51.85%
004490.KS	Sebang Global Battery Co., Ltd.	1.78%	$1,112.73	11.15%
0KFH.L	Revenio Group Oyj	1.78%	$0.40	58.60%
1357.HK	Meitu, Inc.	1.78%	$0.13	44.58%
300610.SZ	Yangzhou Chenhua New Material Co., Ltd.	1.78%	$0.21	63.13%
3543.T	KOMEDA Holdings Co., Ltd.	1.78%	$54.03	41.58%
5450.TWO	Nam Liong Global Corporation	1.78%	$0.25	45.91%
600458.SS	Zhuzhou Times New Material Technology Co., Ltd.	1.78%	$0.24	37.98%
603037.SS	Shanghai Carthane Co.,Ltd.	1.78%	$0.26	78.70%
603876.SS	Jiangsu Dingsheng New Material Joint-Stock Co.,Ltd	1.78%	$0.27	64.69%
603916.SS	Sobute New Materials Co., Ltd	1.78%	$0.17	62.46%
6167.T	Fuji Die Co.,Ltd.	1.78%	$15.93	69.67%
6981.T	Murata Manufacturing Co., Ltd.	1.78%	$57.88	45.13%
FLEXD.LS	Flexdeal Simfe S.A.	1.78%	$0.09	38.33%
MIKA.JK	PT Mitra Keluarga Karyasehat Tbk	1.78%	$43.00	46.34%
SARKY.IS	Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret A.S.	1.78%	$0.33	53.78%
002249.SZ	Zhongshan Broad-Ocean Motor Co., Ltd.	1.77%	$0.19	44.29%
012330.KS	Hyundai Mobis Co.,Ltd	1.77%	$6,540.90	13.98%
111770.KS	Youngone Corporation	1.77%	$1,406.13	16.14%
2754.T	Tokatsu Holdings Co.,Ltd.	1.77%	$14.31	18.28%
600236.SS	Guangxi Guiguan Electric PowerCo.,Ltd.	1.77%	$0.14	42.95%
603605.SS	Proya Cosmetics Co.,Ltd.	1.77%	$1.21	30.20%
603759.SS	Haitian Water Group Co.,Ltd	1.77%	$0.19	32.54%
688076.SS	Sinopep-Allsino Bio Pharmaceutical Co.,Ltd.	1.77%	$0.67	42.24%
8015.T	Toyota Tsusho Corporation	1.77%	$93.38	28.94%
9722.T	Fujita Kanko Inc.	1.77%	$46.65	5.91%
9962.T	MISUMI Group Inc.	1.77%	$43.36	36.74%
ADORFO.BO	Ador Fontech Limited	1.77%	$2.52	38.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ILJIN Holdings Co., Ltd. (015860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener