DDM Analysis: 005180.KS

Valuation Snapshot

Stable Growth	$377,900.90 - $1,807,574.50	$822,369.53
Multi-Stage	$203,031.78 - $222,007.86	$212,346.60
Blended Fair Value	$517,358.07
Current Price	$75,000.00
Upside	589.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.01%	7.60%	2,599.74	1,499.82	1,399.88	1,599.86	1,449.88	1,349.89	1,315.66	1,249.90	1,249.91	1,249.91
YoY Growth	-	-	73.34%	7.14%	-12.50%	10.34%	7.41%	2.60%	5.26%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.79%	2.59%	3.37%	2.96%	2.42%	2.80%	1.94%	2.05%	1.82%	1.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	80,369.47
(-) Cash Dividends Paid (M)	29,176.70
(=) Cash Retained (M)	51,192.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,073.89	10,046.18	6,027.71
Cash Retained (M)	51,192.77	51,192.77	51,192.77
(-) Cash Required (M)	-16,073.89	-10,046.18	-6,027.71
(=) Excess Retained (M)	35,118.87	41,146.58	45,165.06
(/) Shares Outstanding (M)	8.84	8.84	8.84
(=) Excess Retained per Share	3,971.60	4,653.27	5,107.72
LTM Dividend per Share	3,299.60	3,299.60	3,299.60
(+) Excess Retained per Share	3,971.60	4,653.27	5,107.72
(=) Adjusted Dividend	7,271.20	7,952.87	8,407.32
WACC / Discount Rate	7.53%	7.53%	7.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$377,900.90	$822,369.53	$1,807,574.50
Upside / Downside	403.87%	996.49%	2,310.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	80,369.47	85,593.48	91,157.06	97,082.27	103,392.61	110,113.13	113,416.53
Payout Ratio	36.30%	47.04%	57.78%	68.52%	79.26%	90.00%	92.50%
Projected Dividends (M)	29,176.70	40,265.38	52,672.31	66,522.02	81,949.65	99,101.82	104,910.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.53%	7.53%	7.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	37,094.14	37,445.74	37,797.34
Year 2 PV (M)	44,702.25	45,553.70	46,413.18
Year 3 PV (M)	52,009.89	53,502.90	55,024.22
Year 4 PV (M)	59,025.69	61,295.66	63,630.47
Year 5 PV (M)	65,758.08	68,934.22	72,231.92
PV of Terminal Value (M)	1,536,718.50	1,610,942.58	1,688,007.39
Equity Value (M)	1,795,308.54	1,877,674.79	1,963,104.52
Shares Outstanding (M)	8.84	8.84	8.84
Fair Value	$203,031.78	$212,346.60	$222,007.86
Upside / Downside	170.71%	183.13%	196.01%

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

Binggrae Co., Ltd. (005180.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener