DDM Analysis: 003550.KS

Valuation Snapshot

Stable Growth	$775,429.49 - $913,587.32	$856,165.11
Multi-Stage	$573,917.98 - $629,480.75	$601,182.02
Blended Fair Value	$728,673.57
Current Price	$72,000.00
Upside	912.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.97%	11.91%	3,566.85	3,414.48	3,219.05	3,092.30	2,605.45	2,321.33	1,500.56	1,574.33	1,492.86	1,157.78
YoY Growth	-	-	4.46%	6.07%	4.10%	18.69%	12.24%	54.70%	-4.69%	5.46%	28.94%	0.01%
Dividend Yield	-	-	5.52%	3.94%	3.89%	4.05%	2.88%	3.93%	1.94%	1.83%	2.13%	1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	708,435.00
(-) Cash Dividends Paid (M)	672,375.00
(=) Cash Retained (M)	36,060.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	141,687.00	88,554.38	53,132.63
Cash Retained (M)	36,060.00	36,060.00	36,060.00
(-) Cash Required (M)	-141,687.00	-88,554.38	-53,132.63
(=) Excess Retained (M)	-105,627.00	-52,494.38	-17,072.63
(/) Shares Outstanding (M)	154.22	154.22	154.22
(=) Excess Retained per Share	-684.93	-340.39	-110.71
LTM Dividend per Share	4,359.95	4,359.95	4,359.95
(+) Excess Retained per Share	-684.93	-340.39	-110.71
(=) Adjusted Dividend	3,675.02	4,019.55	4,249.24
WACC / Discount Rate	0.80%	0.80%	0.80%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$775,429.49	$856,165.11	$913,587.32
Upside / Downside	976.99%	1,089.12%	1,168.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	708,435.00	754,483.28	803,524.69	855,753.79	911,377.79	970,617.35	999,735.87
Payout Ratio	94.91%	93.93%	92.95%	91.96%	90.98%	90.00%	92.50%
Projected Dividends (M)	672,375.00	708,670.49	746,843.61	786,985.10	829,189.57	873,555.61	924,755.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.80%	0.80%	0.80%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	696,443.61	703,044.97	709,646.33
Year 2 PV (M)	721,294.94	735,033.59	748,901.84
Year 3 PV (M)	746,949.67	768,391.91	790,240.62
Year 4 PV (M)	773,428.67	803,172.56	833,766.20
Year 5 PV (M)	800,753.06	839,429.73	879,586.65
PV of Terminal Value (M)	84,768,608.17	88,862,963.64	93,114,019.74
Equity Value (M)	88,507,478.12	92,712,036.39	97,076,161.38
Shares Outstanding (M)	154.22	154.22	154.22
Fair Value	$573,917.98	$601,182.02	$629,480.75
Upside / Downside	697.11%	734.98%	774.28%

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

LG Corp. (003550.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener