DDM Analysis: 004800.KS

Valuation Snapshot

Stable Growth	$64,670.48 - $84,661.20	$75,170.19
Multi-Stage	$108,191.43 - $119,355.41	$113,658.55
Blended Fair Value	$94,414.37
Current Price	$84,900.00
Upside	11.21%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.62%	5.29%	4,207.41	7,087.17	10,428.50	7,825.69	5,764.83	7,803.46	10,435.94	9,426.14	6,598.30	4,974.19
YoY Growth	-	-	-40.63%	-32.04%	33.26%	35.75%	-26.12%	-25.23%	10.71%	42.86%	32.65%	97.97%
Dividend Yield	-	-	8.77%	11.85%	15.43%	9.11%	6.48%	12.77%	13.82%	7.69%	4.87%	3.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	324,576.91
(-) Cash Dividends Paid (M)	66,652.81
(=) Cash Retained (M)	257,924.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	64,915.38	40,572.11	24,343.27
Cash Retained (M)	257,924.09	257,924.09	257,924.09
(-) Cash Required (M)	-64,915.38	-40,572.11	-24,343.27
(=) Excess Retained (M)	193,008.71	217,351.98	233,580.83
(/) Shares Outstanding (M)	17.65	17.65	17.65
(=) Excess Retained per Share	10,937.20	12,316.65	13,236.29
LTM Dividend per Share	3,777.01	3,777.01	3,777.01
(+) Excess Retained per Share	10,937.20	12,316.65	13,236.29
(=) Adjusted Dividend	14,714.20	16,093.66	17,013.30
WACC / Discount Rate	10.97%	10.97%	10.97%
Growth Rate	-9.59%	-8.59%	-7.59%
Fair Value	$64,670.48	$75,170.19	$84,661.20
Upside / Downside	-23.83%	-11.46%	-0.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	324,576.91	296,679.74	271,180.32	247,872.55	226,568.07	207,094.70	213,307.54
Payout Ratio	20.54%	34.43%	48.32%	62.21%	76.11%	90.00%	92.50%
Projected Dividends (M)	66,652.81	102,141.59	131,037.51	154,211.72	172,434.30	186,385.23	197,309.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.97%	10.97%	10.97%
Growth Rate	-9.59%	-8.59%	-7.59%
Year 1 PV (M)	91,033.60	92,040.55	93,047.51
Year 2 PV (M)	104,086.37	106,401.77	108,742.64
Year 3 PV (M)	109,172.86	112,835.87	116,579.91
Year 4 PV (M)	108,797.78	113,692.04	118,749.59
Year 5 PV (M)	104,811.03	110,737.44	116,928.96
PV of Terminal Value (M)	1,391,352.44	1,470,024.76	1,552,216.25
Equity Value (M)	1,909,254.09	2,005,732.43	2,106,264.84
Shares Outstanding (M)	17.65	17.65	17.65
Fair Value	$108,191.43	$113,658.55	$119,355.41
Upside / Downside	27.43%	33.87%	40.58%

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

Hyosung Corporation (004800.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener