DDM Analysis: 019440.KS

Valuation Snapshot

Stable Growth	$24,070.72 - $46,213.90	$32,943.46
Multi-Stage	$42,185.09 - $46,314.54	$44,210.34
Blended Fair Value	$38,576.90
Current Price	$14,830.00
Upside	160.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.95%	2.92%	999.65	999.65	1,199.59	555.78	907.09	907.56	756.82	756.82	706.83	815.60
YoY Growth	-	-	0.00%	-16.67%	115.84%	-38.73%	-0.05%	19.92%	0.00%	7.07%	-13.34%	8.83%
Dividend Yield	-	-	7.64%	7.31%	6.95%	3.48%	6.55%	9.78%	4.87%	3.93%	3.34%	4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,900.76
(-) Cash Dividends Paid (M)	8,344.87
(=) Cash Retained (M)	4,555.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,580.15	1,612.60	967.56
Cash Retained (M)	4,555.90	4,555.90	4,555.90
(-) Cash Required (M)	-2,580.15	-1,612.60	-967.56
(=) Excess Retained (M)	1,975.74	2,943.30	3,588.34
(/) Shares Outstanding (M)	8.35	8.35	8.35
(=) Excess Retained per Share	236.68	352.59	429.86
LTM Dividend per Share	999.65	999.65	999.65
(+) Excess Retained per Share	236.68	352.59	429.86
(=) Adjusted Dividend	1,236.33	1,352.24	1,429.51
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	0.92%	1.92%	2.92%
Fair Value	$24,070.72	$32,943.46	$46,213.90
Upside / Downside	62.31%	122.14%	211.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,900.76	13,148.85	13,401.71	13,659.42	13,922.10	14,189.82	14,615.52
Payout Ratio	64.69%	69.75%	74.81%	79.87%	84.94%	90.00%	92.50%
Projected Dividends (M)	8,344.87	9,171.07	10,025.96	10,910.33	11,825.02	12,770.84	13,519.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	0.92%	1.92%	2.92%
Year 1 PV (M)	8,558.45	8,643.25	8,728.05
Year 2 PV (M)	8,731.24	8,905.13	9,080.73
Year 3 PV (M)	8,866.73	9,132.92	9,404.38
Year 4 PV (M)	8,968.14	9,328.90	9,700.44
Year 5 PV (M)	9,038.48	9,495.23	9,970.27
PV of Terminal Value (M)	307,987.51	323,551.44	339,738.31
Equity Value (M)	352,150.56	369,056.87	386,622.18
Shares Outstanding (M)	8.35	8.35	8.35
Fair Value	$42,185.09	$44,210.34	$46,314.54
Upside / Downside	184.46%	198.11%	212.30%

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

SeAH SPECIALSTEEL Co. Ltd. (019440.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener