DDM Analysis: 002450.KS

Valuation Snapshot

Stable Growth	$6,367.63 - $18,637.53	$10,029.00
Multi-Stage	$22,778.40 - $25,189.21	$23,959.45
Blended Fair Value	$16,994.23
Current Price	$1,261.00
Upside	1,247.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.61%	2.15%	53.04	53.04	54.29	54.68	54.68	54.68	55.99	51.62	51.63	51.62
YoY Growth	-	-	0.00%	-2.31%	-0.70%	0.00%	0.00%	-2.34%	8.45%	-0.01%	0.01%	20.34%
Dividend Yield	-	-	4.70%	4.15%	4.39%	3.06%	3.40%	4.27%	2.84%	2.40%	2.23%	1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,917.17
(-) Cash Dividends Paid (M)	3,801.37
(=) Cash Retained (M)	17,115.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,183.43	2,614.65	1,568.79
Cash Retained (M)	17,115.80	17,115.80	17,115.80
(-) Cash Required (M)	-4,183.43	-2,614.65	-1,568.79
(=) Excess Retained (M)	12,932.36	14,501.15	15,547.01
(/) Shares Outstanding (M)	76.38	76.38	76.38
(=) Excess Retained per Share	169.32	189.85	203.55
LTM Dividend per Share	49.77	49.77	49.77
(+) Excess Retained per Share	169.32	189.85	203.55
(=) Adjusted Dividend	219.08	239.62	253.32
WACC / Discount Rate	0.75%	0.75%	0.75%
Growth Rate	-2.61%	-1.61%	-0.61%
Fair Value	$6,367.63	$10,029.00	$18,637.53
Upside / Downside	404.97%	695.32%	1,378.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,917.17	20,581.26	20,250.74	19,925.53	19,605.55	19,290.70	19,869.43
Payout Ratio	18.17%	32.54%	46.90%	61.27%	75.63%	90.00%	92.50%
Projected Dividends (M)	3,801.37	6,696.89	9,498.42	12,208.25	14,828.60	17,361.63	18,379.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.75%	0.75%	0.75%
Growth Rate	-2.61%	-1.61%	-0.61%
Year 1 PV (M)	6,579.80	6,647.36	6,714.92
Year 2 PV (M)	9,169.20	9,358.45	9,549.65
Year 3 PV (M)	11,579.06	11,939.40	12,307.14
Year 4 PV (M)	13,818.46	14,394.79	14,988.96
Year 5 PV (M)	15,896.09	16,729.09	17,596.65
PV of Terminal Value (M)	1,682,777.52	1,770,959.98	1,862,801.11
Equity Value (M)	1,739,820.13	1,830,029.07	1,923,958.42
Shares Outstanding (M)	76.38	76.38	76.38
Fair Value	$22,778.40	$23,959.45	$25,189.21
Upside / Downside	1,706.38%	1,800.04%	1,897.56%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SAMICK MUSICAL INSTRUMENT Co., Ltd (002450.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener