DDM Analysis: 013570.KS

Valuation Snapshot

Stable Growth	$185,713.31 - $218,842.22	$205,068.42
Multi-Stage	$137,303.19 - $150,838.46	$143,943.15
Blended Fair Value	$174,505.78
Current Price	$4,260.00
Upside	3,996.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.01%	3.53%	260.23	188.90	202.67	160.63	154.39	154.39	173.71	177.55	141.40	183.61
YoY Growth	-	-	37.76%	-6.79%	26.17%	4.04%	0.00%	-11.12%	-2.17%	25.56%	-22.99%	-0.16%
Dividend Yield	-	-	6.87%	3.28%	3.23%	1.58%	2.70%	4.43%	3.11%	2.92%	1.91%	2.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,399.87
(-) Cash Dividends Paid (M)	5,676.94
(=) Cash Retained (M)	21,722.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,479.97	3,424.98	2,054.99
Cash Retained (M)	21,722.93	21,722.93	21,722.93
(-) Cash Required (M)	-5,479.97	-3,424.98	-2,054.99
(=) Excess Retained (M)	16,242.96	18,297.95	19,667.94
(/) Shares Outstanding (M)	24.66	24.66	24.66
(=) Excess Retained per Share	658.70	742.03	797.59
LTM Dividend per Share	230.21	230.21	230.21
(+) Excess Retained per Share	658.70	742.03	797.59
(=) Adjusted Dividend	888.91	972.25	1,027.80
WACC / Discount Rate	-0.24%	-0.24%	-0.24%
Growth Rate	4.46%	5.46%	6.46%
Fair Value	$185,713.31	$205,068.42	$218,842.22
Upside / Downside	4,259.47%	4,713.81%	5,037.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,399.87	28,896.23	30,474.31	32,138.57	33,893.72	35,744.72	36,817.06
Payout Ratio	20.72%	34.58%	48.43%	62.29%	76.14%	90.00%	92.50%
Projected Dividends (M)	5,676.94	9,990.89	14,759.11	20,018.32	25,807.96	32,170.25	34,055.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.24%	-0.24%	-0.24%
Growth Rate	4.46%	5.46%	6.46%
Year 1 PV (M)	9,919.50	10,014.46	10,109.41
Year 2 PV (M)	14,548.92	14,828.80	15,111.36
Year 3 PV (M)	19,592.22	20,160.29	20,739.24
Year 4 PV (M)	25,078.12	26,052.28	27,054.55
Year 5 PV (M)	31,037.10	32,551.40	34,124.23
PV of Terminal Value (M)	3,285,622.21	3,445,927.35	3,612,429.34
Equity Value (M)	3,385,798.08	3,549,534.59	3,719,568.13
Shares Outstanding (M)	24.66	24.66	24.66
Fair Value	$137,303.19	$143,943.15	$150,838.46
Upside / Downside	3,123.08%	3,278.95%	3,440.81%

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

DY Corporation (013570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener