DDM Analysis: 094280.KS

Valuation Snapshot

Stable Growth	$17,633.23 - $34,688.82	$24,353.94
Multi-Stage	$16,370.34 - $17,847.99	$17,095.83
Blended Fair Value	$20,724.89
Current Price	$12,870.00
Upside	61.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.11%	27.79%	747.91	747.90	747.90	747.90	954.46	530.56	507.85	203.14	103.56	78.06
YoY Growth	-	-	0.00%	0.00%	0.00%	-21.64%	79.90%	4.47%	150.00%	96.15%	32.68%	21.24%
Dividend Yield	-	-	6.35%	5.89%	5.60%	4.20%	4.73%	4.13%	4.79%	1.64%	0.82%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,589.94
(-) Cash Dividends Paid (M)	8,934.83
(=) Cash Retained (M)	3,655.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,517.99	1,573.74	944.25
Cash Retained (M)	3,655.11	3,655.11	3,655.11
(-) Cash Required (M)	-2,517.99	-1,573.74	-944.25
(=) Excess Retained (M)	1,137.12	2,081.37	2,710.87
(/) Shares Outstanding (M)	11.95	11.95	11.95
(=) Excess Retained per Share	95.19	174.23	226.92
LTM Dividend per Share	747.91	747.91	747.91
(+) Excess Retained per Share	95.19	174.23	226.92
(=) Adjusted Dividend	843.09	922.13	974.83
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	4.32%	5.32%	6.32%
Fair Value	$17,633.23	$24,353.94	$34,688.82
Upside / Downside	37.01%	89.23%	169.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,589.94	13,259.61	13,964.89	14,707.70	15,490.01	16,313.93	16,803.35
Payout Ratio	70.97%	74.77%	78.58%	82.39%	86.19%	90.00%	92.50%
Projected Dividends (M)	8,934.83	9,914.79	10,973.72	12,117.26	13,351.39	14,682.54	15,543.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	4.32%	5.32%	6.32%
Year 1 PV (M)	8,984.48	9,070.60	9,156.73
Year 2 PV (M)	9,010.99	9,184.58	9,359.82
Year 3 PV (M)	9,016.38	9,278.17	9,544.97
Year 4 PV (M)	9,002.52	9,352.70	9,713.01
Year 5 PV (M)	8,971.14	9,409.45	9,864.73
PV of Terminal Value (M)	150,581.55	157,938.61	165,580.46
Equity Value (M)	195,567.07	204,234.12	213,219.72
Shares Outstanding (M)	11.95	11.95	11.95
Fair Value	$16,370.34	$17,095.83	$17,847.99
Upside / Downside	27.20%	32.83%	38.68%

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

Hyosung ITX Co. Ltd. (094280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener