DDM Analysis: 018670.KS

Valuation Snapshot

Stable Growth	$2,888,104.95 - $6,555,281.36	$6,143,258.65
Multi-Stage	$968,242.19 - $1,060,285.42	$1,013,416.27
Blended Fair Value	$3,578,337.46
Current Price	$231,500.00
Upside	1,445.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.26%	17.61%	7,957.48	7,460.14	6,067.58	3,978.74	2,941.28	2,913.05	2,500.36	2,932.20	2,215.77	2,117.66
YoY Growth	-	-	6.67%	22.95%	52.50%	35.27%	0.97%	16.51%	-14.73%	32.33%	4.63%	34.70%
Dividend Yield	-	-	3.22%	4.85%	5.11%	3.46%	2.76%	4.63%	2.79%	3.12%	1.89%	2.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	297,414.48
(-) Cash Dividends Paid (M)	71,920.37
(=) Cash Retained (M)	225,494.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	59,482.90	37,176.81	22,306.09
Cash Retained (M)	225,494.11	225,494.11	225,494.11
(-) Cash Required (M)	-59,482.90	-37,176.81	-22,306.09
(=) Excess Retained (M)	166,011.21	188,317.30	203,188.02
(/) Shares Outstanding (M)	9.02	9.02	9.02
(=) Excess Retained per Share	18,398.67	20,870.81	22,518.90
LTM Dividend per Share	7,970.78	7,970.78	7,970.78
(+) Excess Retained per Share	18,398.67	20,870.81	22,518.90
(=) Adjusted Dividend	26,369.45	28,841.59	30,489.68
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,888,104.95	$6,143,258.65	$6,555,281.36
Upside / Downside	1,147.56%	2,553.68%	2,731.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	297,414.48	316,746.42	337,334.93	359,261.70	382,613.71	407,483.61	419,708.11
Payout Ratio	24.18%	37.35%	50.51%	63.67%	76.84%	90.00%	92.50%
Projected Dividends (M)	71,920.37	118,290.51	170,384.90	228,751.79	293,986.50	366,735.25	388,230.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	110,065.96	111,109.24	112,152.52
Year 2 PV (M)	147,515.40	150,325.15	153,161.41
Year 3 PV (M)	184,278.16	189,568.12	194,958.36
Year 4 PV (M)	220,363.60	228,838.16	237,554.84
Year 5 PV (M)	255,780.97	268,135.29	280,962.44
PV of Terminal Value (M)	7,818,445.22	8,196,079.04	8,588,165.81
Equity Value (M)	8,736,449.30	9,144,055.00	9,566,955.37
Shares Outstanding (M)	9.02	9.02	9.02
Fair Value	$968,242.19	$1,013,416.27	$1,060,285.42
Upside / Downside	318.25%	337.76%	358.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 8 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
035810.KQ	EASY HOLDINGS Co., Ltd.	9.64%	$435.28	87.39%
0623.HK	SinoMedia Holding Limited	9.64%	$0.19	44.98%
ITSA3.SA	Itaúsa S.A.	9.64%	$1.17	80.68%
MFG.AX	Magellan Financial Group Limited	9.64%	$0.96	34.94%
PMTA.BK	PM Thoresen Asia Holdings Public Company Limited	9.64%	$0.98	60.98%
2989.T	Tokaido REIT, Inc.	9.63%	$11,143.48	89.54%
SBMO.AS	SBM Offshore N.V.	9.63%	$2.38	53.44%
0576.HK	Zhejiang Expressway Co., Ltd.	9.62%	$0.69	74.90%
INVEST.HE	Investors House Oyj	9.62%	$0.36	63.41%
MFEC.BK	MFEC Public Company Limited	9.62%	$0.50	94.79%
PIKK.ME	PJSC PIK-specialized homebuilder	9.61%	$45.94	31.14%
6868.HK	Tenfu (Cayman) Holdings Company Limited	9.60%	$0.26	93.07%
601077.SS	Chongqing Rural Commercial Bank Co., Ltd.	9.58%	$0.62	86.18%
SIQ.AX	Smartgroup Corporation Ltd	9.58%	$0.87	77.09%
5012.KL	Ta Ann Holdings Berhad	9.57%	$0.40	93.61%
PAC.AX	Pacific Current Group Limited	9.57%	$0.96	23.44%
MTO.AX	MotorCycle Holdings Limited	9.56%	$0.30	68.86%
HME.V	Hemisphere Energy Corporation	9.55%	$0.19	57.92%
0382.HK	Edvantage Group Holdings Limited	9.54%	$0.14	12.43%
0OQQ.L	Infotel S.A.	9.54%	$4.03	86.81%
VIE.PA	Veolia Environnement S.A.	9.53%	$2.87	97.23%
0QJX.L	EFG International AG	9.52%	$1.81	96.44%
601998.SS	China CITIC Bank Corporation Limited	9.51%	$0.73	68.88%
0752.HK	Pico Far East Holdings Limited	9.50%	$0.25	45.55%
MRN.PA	Mersen S.A.	9.50%	$2.30	45.40%
MTS.AX	Metcash Limited	9.50%	$0.31	64.02%
SYNE3.SA	SYN prop e tech S.A.	9.50%	$0.46	59.20%
TEXF.BR	Texaf S.A.	9.50%	$3.40	63.35%
601997.SS	Bank of Guiyang Co.,Ltd.	9.49%	$0.56	39.86%
WMA.AX	Wam Alternative Assets Limited	9.49%	$0.10	9.12%
0135.HK	Kunlun Energy Company Limited	9.48%	$0.70	52.47%
SC-R.BK	SC Asset Corporation Public Company Limited	9.47%	$0.16	48.63%
0DLI.L	Acomo N.V.	9.45%	$2.40	67.74%
AFYA	Afya Limited	9.45%	$1.41	17.69%
BBRI.JK	PT Bank Rakyat Indonesia (Persero) Tbk	9.44%	$343.60	92.61%
TEKA.BK	Teka Construction Public Company Limited	9.44%	$0.16	96.55%
8964.T	Frontier Real Estate Investment Corporation	9.39%	$8,736.61	96.39%
ALLA.BK	Alla Public Company Limited	9.39%	$0.11	77.39%
4333.SR	Taleem REIT Fund	9.38%	$0.96	70.19%
SHL.AX	Sonic Healthcare Limited	9.38%	$2.11	98.90%
TQM-R.BK	TQM Alpha Public Company Limited	9.37%	$1.08	82.74%
0882.HK	Tianjin Development Holdings Limited	9.36%	$0.23	21.27%
0O84.L	DNB Bank ASA	9.36%	$17.52	55.97%
4339.SR	Derayah Financial - Derayah Reit Fund	9.36%	$0.49	82.63%
601390.SS	China Railway Group Limited	9.35%	$0.51	50.32%
CPA	Copa Holdings, S.A.	9.35%	$11.39	70.44%
BRSR3.SA	Banco do Estado do Rio Grande do Sul S.A.	9.34%	$1.56	49.87%
RET.BR	Retail Estates N.V.	9.34%	$5.97	46.68%
0265.HK	Gangyu Smart Urban Services Holdings Limited	9.33%	$0.18	68.15%
KGKC.ME	PJSC Kurgan Generation Company	9.33%	$4.03	70.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

SK Gas Co., Ltd. (018670.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener