DDM Analysis: 051600.KS

Valuation Snapshot

Stable Growth	$475,159.54 - $560,210.44	$524,817.27
Multi-Stage	$314,755.34 - $346,409.25	$330,276.62
Blended Fair Value	$427,546.94
Current Price	$60,100.00
Upside	611.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.81%	3.57%	2,158.00	1,305.00	1,199.00	1,146.00	1,920.00	1,790.00	1,470.00	680.00	1,690.00	1,670.00
YoY Growth	-	-	65.36%	8.84%	4.62%	-40.31%	7.26%	21.77%	116.18%	-59.76%	1.20%	9.87%
Dividend Yield	-	-	5.16%	3.60%	3.17%	2.74%	6.10%	6.16%	4.21%	1.49%	2.71%	2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	131,439.21
(-) Cash Dividends Paid (M)	111,105.00
(=) Cash Retained (M)	20,334.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,287.84	16,429.90	9,857.94
Cash Retained (M)	20,334.21	20,334.21	20,334.21
(-) Cash Required (M)	-26,287.84	-16,429.90	-9,857.94
(=) Excess Retained (M)	-5,953.63	3,904.31	10,476.27
(/) Shares Outstanding (M)	45.00	45.00	45.00
(=) Excess Retained per Share	-132.30	86.76	232.81
LTM Dividend per Share	2,469.00	2,469.00	2,469.00
(+) Excess Retained per Share	-132.30	86.76	232.81
(=) Adjusted Dividend	2,336.70	2,555.76	2,701.81
WACC / Discount Rate	0.07%	0.07%	0.07%
Growth Rate	1.67%	2.67%	3.67%
Fair Value	$475,159.54	$524,817.27	$560,210.44
Upside / Downside	690.61%	773.24%	832.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	131,439.21	134,953.01	138,560.75	142,264.94	146,068.15	149,973.03	154,472.22
Payout Ratio	84.53%	85.62%	86.72%	87.81%	88.91%	90.00%	92.50%
Projected Dividends (M)	111,105.00	115,551.70	120,156.76	124,925.44	129,863.22	134,975.73	142,886.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.07%	0.07%	0.07%
Growth Rate	1.67%	2.67%	3.67%
Year 1 PV (M)	114,345.52	115,470.16	116,594.79
Year 2 PV (M)	117,661.34	119,987.22	122,335.86
Year 3 PV (M)	121,054.04	124,661.14	128,339.19
Year 4 PV (M)	124,525.24	129,497.02	134,616.21
Year 5 PV (M)	128,076.57	134,500.12	141,178.86
PV of Terminal Value (M)	13,558,327.55	14,238,332.19	14,945,351.18
Equity Value (M)	14,163,990.25	14,862,447.85	15,588,416.10
Shares Outstanding (M)	45.00	45.00	45.00
Fair Value	$314,755.34	$330,276.62	$346,409.25
Upside / Downside	423.72%	449.55%	476.39%

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

KEPCO Plant Service & Engineering Co.,Ltd. (051600.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener