DDM Analysis: 004890.KS

Valuation Snapshot

Stable Growth	$45,951.47 - $68,697.46	$56,752.63
Multi-Stage	$61,148.26 - $67,022.34	$64,029.73
Blended Fair Value	$60,391.18
Current Price	$44,450.00
Upside	35.86%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.95%	2.32%	1,003.39	3,010.17	4,013.57	1,806.10	752.54	1,518.48	1,721.37	1,240.95	623.06	1,055.67
YoY Growth	-	-	-66.67%	-25.00%	122.22%	140.00%	-50.44%	-11.79%	38.71%	99.17%	-40.98%	32.33%
Dividend Yield	-	-	2.51%	6.86%	1.83%	1.03%	0.95%	3.34%	3.00%	1.66%	0.75%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,706.40
(-) Cash Dividends Paid (M)	2,707.59
(=) Cash Retained (M)	8,998.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,341.28	1,463.30	877.98
Cash Retained (M)	8,998.81	8,998.81	8,998.81
(-) Cash Required (M)	-2,341.28	-1,463.30	-877.98
(=) Excess Retained (M)	6,657.53	7,535.51	8,120.83
(/) Shares Outstanding (M)	2.16	2.16	2.16
(=) Excess Retained per Share	3,083.97	3,490.68	3,761.82
LTM Dividend per Share	1,254.24	1,254.24	1,254.24
(+) Excess Retained per Share	3,083.97	3,490.68	3,761.82
(=) Adjusted Dividend	4,338.21	4,744.92	5,016.06
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	0.32%	1.32%	2.32%
Fair Value	$45,951.47	$56,752.63	$68,697.46
Upside / Downside	3.38%	27.68%	54.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,706.40	11,860.90	12,017.43	12,176.04	12,336.74	12,499.56	12,874.55
Payout Ratio	23.13%	36.50%	49.88%	63.25%	76.63%	90.00%	92.50%
Projected Dividends (M)	2,707.59	4,329.62	5,993.99	7,701.55	9,453.13	11,249.60	11,908.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	0.32%	1.32%	2.32%
Year 1 PV (M)	3,904.60	3,943.52	3,982.44
Year 2 PV (M)	4,874.93	4,972.61	5,071.25
Year 3 PV (M)	5,648.81	5,819.42	5,993.43
Year 4 PV (M)	6,252.88	6,505.96	6,766.63
Year 5 PV (M)	6,710.71	7,051.91	7,406.85
PV of Terminal Value (M)	104,611.87	109,930.78	115,463.87
Equity Value (M)	132,003.80	138,224.19	144,684.47
Shares Outstanding (M)	2.16	2.16	2.16
Fair Value	$61,148.26	$64,029.73	$67,022.34
Upside / Downside	37.57%	44.05%	50.78%

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

Dongil Industries Co.,Ltd. (004890.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener