DDM Analysis: 004690.KS

Valuation Snapshot

Stable Growth	$374,809.62 - $647,935.85	$492,249.44
Multi-Stage	$530,811.59 - $583,161.27	$556,486.18
Blended Fair Value	$524,367.81
Current Price	$124,400.00
Upside	321.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.79%	-0.40%	3,000.02	3,000.02	3,000.02	3,000.02	3,122.14	3,122.14	3,122.14	2,601.79	2,601.79	2,081.43
YoY Growth	-	-	0.00%	0.00%	0.00%	-3.91%	0.00%	0.00%	20.00%	0.00%	25.00%	-33.33%
Dividend Yield	-	-	3.48%	3.23%	0.58%	2.83%	3.98%	4.65%	3.29%	2.29%	2.43%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	99,768.54
(-) Cash Dividends Paid (M)	10,272.08
(=) Cash Retained (M)	89,496.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,953.71	12,471.07	7,482.64
Cash Retained (M)	89,496.46	89,496.46	89,496.46
(-) Cash Required (M)	-19,953.71	-12,471.07	-7,482.64
(=) Excess Retained (M)	69,542.75	77,025.39	82,013.82
(/) Shares Outstanding (M)	3.42	3.42	3.42
(=) Excess Retained per Share	20,310.38	22,495.73	23,952.63
LTM Dividend per Share	3,000.02	3,000.02	3,000.02
(+) Excess Retained per Share	20,310.38	22,495.73	23,952.63
(=) Adjusted Dividend	23,310.41	25,495.76	26,952.66
WACC / Discount Rate	7.44%	7.44%	7.44%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$374,809.62	$492,249.44	$647,935.85
Upside / Downside	201.29%	295.70%	420.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	99,768.54	101,914.43	104,106.49	106,345.69	108,633.06	110,969.62	114,298.71
Payout Ratio	10.30%	26.24%	42.18%	58.12%	74.06%	90.00%	92.50%
Projected Dividends (M)	10,272.08	26,739.01	43,909.56	61,806.37	80,452.75	99,872.66	105,726.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.44%	7.44%	7.44%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	24,643.36	24,886.99	25,130.62
Year 2 PV (M)	37,296.52	38,037.61	38,785.99
Year 3 PV (M)	48,383.48	49,832.70	51,310.58
Year 4 PV (M)	58,044.27	60,373.88	62,772.93
Year 5 PV (M)	66,407.88	69,756.05	73,237.92
PV of Terminal Value (M)	1,582,723.39	1,662,521.44	1,745,506.14
Equity Value (M)	1,817,498.90	1,905,408.67	1,996,744.18
Shares Outstanding (M)	3.42	3.42	3.42
Fair Value	$530,811.59	$556,486.18	$583,161.27
Upside / Downside	326.70%	347.34%	368.78%

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

Samchully Co.,Ltd (004690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener