DDM Analysis: 005850.KS

Valuation Snapshot

Stable Growth	$150,843.76 - $373,073.26	$225,620.45
Multi-Stage	$104,648.11 - $114,357.62	$109,414.73
Blended Fair Value	$167,517.59
Current Price	$33,900.00
Upside	394.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.69%	24.44%	998.54	600.03	500.02	500.02	403.43	294.14	294.14	191.19	193.02	148.57
YoY Growth	-	-	66.42%	20.00%	0.00%	23.94%	37.16%	0.00%	53.85%	-0.95%	29.92%	32.47%
Dividend Yield	-	-	2.60%	1.88%	1.79%	2.02%	1.81%	2.23%	1.30%	0.92%	0.99%	0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	314,374.69
(-) Cash Dividends Paid (M)	56,907.60
(=) Cash Retained (M)	257,467.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	62,874.94	39,296.84	23,578.10
Cash Retained (M)	257,467.09	257,467.09	257,467.09
(-) Cash Required (M)	-62,874.94	-39,296.84	-23,578.10
(=) Excess Retained (M)	194,592.15	218,170.25	233,888.99
(/) Shares Outstanding (M)	46.05	46.05	46.05
(=) Excess Retained per Share	4,225.37	4,737.35	5,078.66
LTM Dividend per Share	1,235.69	1,235.69	1,235.69
(+) Excess Retained per Share	4,225.37	4,737.35	5,078.66
(=) Adjusted Dividend	5,461.06	5,973.04	6,314.36
WACC / Discount Rate	9.32%	9.32%	9.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$150,843.76	$225,620.45	$373,073.26
Upside / Downside	344.97%	565.55%	1,000.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	314,374.69	334,809.04	356,571.63	379,748.79	404,432.46	430,720.57	443,642.18
Payout Ratio	18.10%	32.48%	46.86%	61.24%	75.62%	90.00%	92.50%
Projected Dividends (M)	56,907.60	108,750.90	167,093.40	232,560.95	305,833.31	387,648.51	410,369.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.32%	9.32%	9.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	98,545.82	99,479.91	100,413.99
Year 2 PV (M)	137,205.02	139,818.39	142,456.42
Year 3 PV (M)	173,042.54	178,009.97	183,071.56
Year 4 PV (M)	206,208.34	214,138.53	222,295.28
Year 5 PV (M)	236,845.38	248,285.10	260,162.65
PV of Terminal Value (M)	3,967,538.54	4,159,172.13	4,358,140.00
Equity Value (M)	4,819,385.64	5,038,904.03	5,266,539.90
Shares Outstanding (M)	46.05	46.05	46.05
Fair Value	$104,648.11	$109,414.73	$114,357.62
Upside / Downside	208.70%	222.76%	237.34%

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

SL Corporation (005850.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener