DDM Analysis: 071320.KS

Valuation Snapshot

Stable Growth	$1,056,428.95 - $5,530,123.60	$2,122,982.94
Multi-Stage	$1,827,453.50 - $2,010,713.37	$1,917,321.97
Blended Fair Value	$2,020,152.46
Current Price	$90,300.00
Upside	2,137.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	-5.53%	1,715.66	940.35	807.99	978.31	152.02	0.00	2,858.89	3,852.40	3,669.92	2,139.10
YoY Growth	-	-	82.45%	16.38%	-17.41%	543.54%	0.00%	-100.00%	-25.79%	4.97%	71.56%	-29.43%
Dividend Yield	-	-	3.46%	2.51%	3.00%	2.68%	0.40%	0.00%	4.69%	4.58%	5.49%	3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	327,691.19
(-) Cash Dividends Paid (M)	64,200.75
(=) Cash Retained (M)	263,490.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	65,538.24	40,961.40	24,576.84
Cash Retained (M)	263,490.44	263,490.44	263,490.44
(-) Cash Required (M)	-65,538.24	-40,961.40	-24,576.84
(=) Excess Retained (M)	197,952.20	222,529.04	238,913.60
(/) Shares Outstanding (M)	11.42	11.42	11.42
(=) Excess Retained per Share	17,331.92	19,483.77	20,918.34
LTM Dividend per Share	5,621.17	5,621.17	5,621.17
(+) Excess Retained per Share	17,331.92	19,483.77	20,918.34
(=) Adjusted Dividend	22,953.09	25,104.94	26,539.51
WACC / Discount Rate	4.41%	4.41%	4.41%
Growth Rate	2.19%	3.19%	4.19%
Fair Value	$1,056,428.95	$2,122,982.94	$5,530,123.60
Upside / Downside	1,069.91%	2,251.03%	6,024.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	327,691.19	338,133.49	348,908.54	360,026.96	371,499.68	383,337.99	394,838.13
Payout Ratio	19.59%	33.67%	47.76%	61.84%	75.92%	90.00%	92.50%
Projected Dividends (M)	64,200.75	113,861.30	166,621.65	222,628.93	282,036.50	345,004.19	365,225.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.41%	4.41%	4.41%
Growth Rate	2.19%	3.19%	4.19%
Year 1 PV (M)	107,998.52	109,055.40	110,112.28
Year 2 PV (M)	149,904.55	152,852.84	155,829.84
Year 3 PV (M)	189,979.47	195,611.65	201,354.07
Year 4 PV (M)	228,282.21	237,350.13	246,685.56
Year 5 PV (M)	264,870.03	278,086.29	291,824.93
PV of Terminal Value (M)	19,930,768.49	20,925,257.23	21,959,053.39
Equity Value (M)	20,871,803.26	21,898,213.54	22,964,860.05
Shares Outstanding (M)	11.42	11.42	11.42
Fair Value	$1,827,453.50	$1,917,321.97	$2,010,713.37
Upside / Downside	1,923.76%	2,023.28%	2,126.70%

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 District Heating Corp. (071320.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener