DDM Analysis: 002450.KS

Valuation Snapshot

Stable Growth	$6,780.17 - $21,950.37	$10,981.38
Multi-Stage	$23,007.88 - $25,443.12	$24,200.90
Blended Fair Value	$17,591.14
Current Price	$1,261.00
Upside	1,295.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.61%	2.15%	53.04	53.04	54.29	54.68	54.68	54.68	55.99	51.62	51.63	51.62
YoY Growth	-	-	0.00%	-2.31%	-0.70%	0.00%	0.00%	-2.34%	8.45%	-0.01%	0.01%	20.34%
Dividend Yield	-	-	4.70%	4.15%	4.39%	3.06%	3.40%	4.27%	2.84%	2.40%	2.23%	1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,917.17
(-) Cash Dividends Paid (M)	3,801.37
(=) Cash Retained (M)	17,115.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,183.43	2,614.65	1,568.79
Cash Retained (M)	17,115.80	17,115.80	17,115.80
(-) Cash Required (M)	-4,183.43	-2,614.65	-1,568.79
(=) Excess Retained (M)	12,932.36	14,501.15	15,547.01
(/) Shares Outstanding (M)	76.38	76.38	76.38
(=) Excess Retained per Share	169.32	189.85	203.55
LTM Dividend per Share	49.77	49.77	49.77
(+) Excess Retained per Share	169.32	189.85	203.55
(=) Adjusted Dividend	219.08	239.62	253.32
WACC / Discount Rate	0.54%	0.54%	0.54%
Growth Rate	-2.61%	-1.61%	-0.61%
Fair Value	$6,780.17	$10,981.38	$21,950.37
Upside / Downside	437.68%	770.85%	1,640.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,917.17	20,581.26	20,250.74	19,925.53	19,605.55	19,290.70	19,869.43
Payout Ratio	18.17%	32.54%	46.90%	61.27%	75.63%	90.00%	92.50%
Projected Dividends (M)	3,801.37	6,696.89	9,498.42	12,208.25	14,828.60	17,361.63	18,379.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.54%	0.54%	0.54%
Growth Rate	-2.61%	-1.61%	-0.61%
Year 1 PV (M)	6,593.14	6,660.84	6,728.54
Year 2 PV (M)	9,206.42	9,396.45	9,588.42
Year 3 PV (M)	11,649.65	12,012.18	12,382.17
Year 4 PV (M)	13,930.90	14,511.91	15,110.92
Year 5 PV (M)	16,057.92	16,899.40	17,775.80
PV of Terminal Value (M)	1,699,909.51	1,788,989.74	1,881,765.88
Equity Value (M)	1,757,347.55	1,848,470.53	1,943,351.72
Shares Outstanding (M)	76.38	76.38	76.38
Fair Value	$23,007.88	$24,200.90	$25,443.12
Upside / Downside	1,724.57%	1,819.18%	1,917.69%

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

SAMICK MUSICAL INSTRUMENT Co., Ltd (002450.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener