DDM Analysis: 003490.KS

Valuation Snapshot

Stable Growth	$379,085.71 - $508,421.58	$476,465.47
Multi-Stage	$85,523.47 - $93,669.92	$89,521.58
Blended Fair Value	$282,993.53
Current Price	$22,750.00
Upside	1,143.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	61.60%	34.78%	750.30	760.65	12.30	49.02	164.49	68.09	181.97	90.67	62.93	37.91
YoY Growth	-	-	-1.36%	6,085.63%	-74.91%	-70.20%	141.57%	-62.58%	100.70%	44.08%	66.00%	-0.03%
Dividend Yield	-	-	3.52%	3.45%	0.05%	0.16%	0.60%	0.54%	0.82%	0.40%	0.29%	0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	948,002.04
(-) Cash Dividends Paid (M)	281,569.10
(=) Cash Retained (M)	666,432.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	189,600.41	118,500.25	71,100.15
Cash Retained (M)	666,432.94	666,432.94	666,432.94
(-) Cash Required (M)	-189,600.41	-118,500.25	-71,100.15
(=) Excess Retained (M)	476,832.54	547,932.69	595,332.79
(/) Shares Outstanding (M)	370.82	370.82	370.82
(=) Excess Retained per Share	1,285.88	1,477.62	1,605.44
LTM Dividend per Share	759.31	759.31	759.31
(+) Excess Retained per Share	1,285.88	1,477.62	1,605.44
(=) Adjusted Dividend	2,045.19	2,236.93	2,364.75
WACC / Discount Rate	6.07%	6.07%	6.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$379,085.71	$476,465.47	$508,421.58
Upside / Downside	1,566.31%	1,994.35%	2,134.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	948,002.04	1,009,622.17	1,075,247.61	1,145,138.71	1,219,572.72	1,298,844.95	1,337,810.30
Payout Ratio	29.70%	41.76%	53.82%	65.88%	77.94%	90.00%	92.50%
Projected Dividends (M)	281,569.10	421,628.86	578,706.76	754,423.42	950,538.19	1,168,960.46	1,237,474.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.07%	6.07%	6.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	393,771.22	397,503.65	401,236.08
Year 2 PV (M)	504,761.07	514,375.35	524,080.33
Year 3 PV (M)	614,548.40	632,189.88	650,165.78
Year 4 PV (M)	723,142.94	750,952.98	779,557.53
Year 5 PV (M)	830,554.32	870,670.41	912,321.83
PV of Terminal Value (M)	28,647,206.86	30,030,877.66	31,467,504.80
Equity Value (M)	31,713,984.82	33,196,569.93	34,734,866.35
Shares Outstanding (M)	370.82	370.82	370.82
Fair Value	$85,523.47	$89,521.58	$93,669.92
Upside / Downside	275.93%	293.50%	311.74%

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

Korean Air Lines Co., Ltd. (003490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener