DDM Analysis: 234080.KS

Valuation Snapshot

Stable Growth	$79,384.71 - $242,230.52	$126,470.28
Multi-Stage	$54,524.39 - $59,644.26	$57,037.48
Blended Fair Value	$91,753.88
Current Price	$12,370.00
Upside	641.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.45%	26.48%	500.03	500.03	500.03	511.34	511.34	511.34	511.34	306.80	413.34	394.42
YoY Growth	-	-	0.00%	0.00%	-2.21%	0.00%	0.00%	0.00%	66.67%	-25.78%	4.80%	726.69%
Dividend Yield	-	-	4.56%	3.96%	4.29%	3.50%	2.69%	3.58%	2.03%	1.17%	2.87%	1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	47,588.76
(-) Cash Dividends Paid (M)	7,742.28
(=) Cash Retained (M)	39,846.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,517.75	5,948.59	3,569.16
Cash Retained (M)	39,846.48	39,846.48	39,846.48
(-) Cash Required (M)	-9,517.75	-5,948.59	-3,569.16
(=) Excess Retained (M)	30,328.73	33,897.89	36,277.32
(/) Shares Outstanding (M)	15.48	15.48	15.48
(=) Excess Retained per Share	1,958.78	2,189.29	2,342.97
LTM Dividend per Share	500.03	500.03	500.03
(+) Excess Retained per Share	1,958.78	2,189.29	2,342.97
(=) Adjusted Dividend	2,458.81	2,689.32	2,843.00
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	5.19%	6.19%	7.19%
Fair Value	$79,384.71	$126,470.28	$242,230.52
Upside / Downside	541.75%	922.40%	1,858.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	47,588.76	50,533.88	53,661.26	56,982.19	60,508.65	64,253.34	66,180.94
Payout Ratio	16.27%	31.02%	45.76%	60.51%	75.25%	90.00%	92.50%
Projected Dividends (M)	7,742.28	15,673.24	24,556.19	34,478.59	45,535.07	57,828.01	61,217.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	5.19%	6.19%	7.19%
Year 1 PV (M)	14,316.37	14,452.47	14,588.58
Year 2 PV (M)	20,488.47	20,879.88	21,274.99
Year 3 PV (M)	26,276.79	27,033.36	27,804.31
Year 4 PV (M)	31,698.83	32,921.53	34,179.27
Year 5 PV (M)	36,771.36	38,552.78	40,402.59
PV of Terminal Value (M)	714,676.61	749,299.86	785,252.18
Equity Value (M)	844,228.42	883,139.88	923,501.92
Shares Outstanding (M)	15.48	15.48	15.48
Fair Value	$54,524.39	$57,037.48	$59,644.26
Upside / Downside	340.78%	361.10%	382.17%

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

JW Lifescience Corporation (234080.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener