DDM Analysis: 036460.KS

Valuation Snapshot

Stable Growth	$422,019.90 - $1,836,995.13	$1,016,784.70
Multi-Stage	$588,840.87 - $647,485.57	$617,602.55
Blended Fair Value	$817,193.63
Current Price	$39,100.00
Upside	1,990.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-27.86%	213.10%	284.10	85.52	2,608.22	82.34	559.28	1,454.09	96.20	77.62	162.08	238.35
YoY Growth	-	-	232.20%	-96.72%	3,067.55%	-85.28%	-61.54%	1,411.55%	23.94%	-52.11%	-32.00%	7,596,063.31%
Dividend Yield	-	-	0.80%	0.32%	9.62%	0.21%	1.66%	6.76%	0.20%	0.16%	0.36%	0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	872,328.27
(-) Cash Dividends Paid (M)	254,082.89
(=) Cash Retained (M)	618,245.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	174,465.65	109,041.03	65,424.62
Cash Retained (M)	618,245.39	618,245.39	618,245.39
(-) Cash Required (M)	-174,465.65	-109,041.03	-65,424.62
(=) Excess Retained (M)	443,779.73	509,204.35	552,820.77
(/) Shares Outstanding (M)	91.92	91.92	91.92
(=) Excess Retained per Share	4,827.92	5,539.68	6,014.18
LTM Dividend per Share	2,764.19	2,764.19	2,764.19
(+) Excess Retained per Share	4,827.92	5,539.68	6,014.18
(=) Adjusted Dividend	7,592.11	8,303.87	8,778.37
WACC / Discount Rate	4.48%	4.48%	4.48%
Growth Rate	2.63%	3.63%	4.63%
Fair Value	$422,019.90	$1,016,784.70	$1,836,995.13
Upside / Downside	979.33%	2,500.47%	4,598.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	872,328.27	904,010.09	936,842.55	970,867.44	1,006,128.07	1,042,669.32	1,073,949.40
Payout Ratio	29.13%	41.30%	53.48%	65.65%	77.83%	90.00%	92.50%
Projected Dividends (M)	254,082.89	373,370.49	500,987.69	637,382.17	783,023.16	938,402.39	993,403.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.48%	4.48%	4.48%
Growth Rate	2.63%	3.63%	4.63%
Year 1 PV (M)	353,918.43	357,366.86	360,815.28
Year 2 PV (M)	450,146.04	458,960.83	467,861.08
Year 3 PV (M)	542,862.05	558,885.39	575,220.98
Year 4 PV (M)	632,160.52	657,160.94	682,895.66
Year 5 PV (M)	718,133.29	753,807.62	790,885.81
PV of Terminal Value (M)	51,428,737.74	53,983,536.22	56,638,871.47
Equity Value (M)	54,125,958.06	56,769,717.86	59,516,550.29
Shares Outstanding (M)	91.92	91.92	91.92
Fair Value	$588,840.87	$617,602.55	$647,485.57
Upside / Downside	1,405.99%	1,479.55%	1,555.97%

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

Korea Gas Corporation (036460.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener