DDM Analysis: 001040.KS

Valuation Snapshot

Stable Growth	$1,859,920.92 - $2,289,495.21	$2,145,592.31
Multi-Stage	$395,715.67 - $433,179.04	$414,102.76
Blended Fair Value	$1,279,847.54
Current Price	$183,500.00
Upside	597.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	45.18%	14.12%	7,880.54	9,415.78	2,303.21	2,003.23	1,853.24	1,221.75	1,234.19	3,560.60	3,412.31	2,305.61
YoY Growth	-	-	-16.30%	308.81%	14.97%	8.09%	51.69%	-1.01%	-65.34%	4.35%	48.00%	9.56%
Dividend Yield	-	-	6.78%	7.33%	2.21%	2.37%	1.97%	1.89%	0.98%	2.24%	1.96%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	386,042.57
(-) Cash Dividends Paid (M)	188,697.01
(=) Cash Retained (M)	197,345.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	77,208.51	48,255.32	28,953.19
Cash Retained (M)	197,345.56	197,345.56	197,345.56
(-) Cash Required (M)	-77,208.51	-48,255.32	-28,953.19
(=) Excess Retained (M)	120,137.04	149,090.24	168,392.36
(/) Shares Outstanding (M)	33.53	33.53	33.53
(=) Excess Retained per Share	3,582.62	4,446.04	5,021.65
LTM Dividend per Share	5,627.16	5,627.16	5,627.16
(+) Excess Retained per Share	3,582.62	4,446.04	5,021.65
(=) Adjusted Dividend	9,209.79	10,073.20	10,648.81
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,859,920.92	$2,145,592.31	$2,289,495.21
Upside / Downside	913.58%	1,069.26%	1,147.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	386,042.57	411,135.33	437,859.13	466,319.97	496,630.77	528,911.77	544,779.12
Payout Ratio	48.88%	57.10%	65.33%	73.55%	81.78%	90.00%	92.50%
Projected Dividends (M)	188,697.01	234,774.21	286,044.21	342,987.38	406,124.63	476,020.59	503,920.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	219,359.07	221,438.30	223,517.53
Year 2 PV (M)	249,714.38	254,470.74	259,271.97
Year 3 PV (M)	279,765.23	287,796.28	295,979.58
Year 4 PV (M)	309,513.87	321,416.90	333,660.00
Year 5 PV (M)	338,962.57	355,334.59	372,333.20
PV of Terminal Value (M)	11,872,317.31	12,445,754.68	13,041,138.84
Equity Value (M)	13,269,632.43	13,886,211.49	14,525,901.12
Shares Outstanding (M)	33.53	33.53	33.53
Fair Value	$395,715.67	$414,102.76	$433,179.04
Upside / Downside	115.65%	125.67%	136.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CJ Corporation (001040.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener