DDM Analysis: 004890.KS

Valuation Snapshot

Stable Growth	$45,951.47 - $68,697.46	$56,752.63
Multi-Stage	$61,148.26 - $67,022.34	$64,029.73
Blended Fair Value	$60,391.18
Current Price	$44,450.00
Upside	35.86%
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	-7.95%	2.32%	1,003.39	3,010.17	4,013.57	1,806.10	752.54	1,518.48	1,721.37	1,240.95	623.06	1,055.67
YoY Growth	-	-	-66.67%	-25.00%	122.22%	140.00%	-50.44%	-11.79%	38.71%	99.17%	-40.98%	32.33%
Dividend Yield	-	-	2.51%	6.86%	1.83%	1.03%	0.95%	3.34%	3.00%	1.66%	0.75%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,706.40
(-) Cash Dividends Paid (M)	2,707.59
(=) Cash Retained (M)	8,998.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,341.28	1,463.30	877.98
Cash Retained (M)	8,998.81	8,998.81	8,998.81
(-) Cash Required (M)	-2,341.28	-1,463.30	-877.98
(=) Excess Retained (M)	6,657.53	7,535.51	8,120.83
(/) Shares Outstanding (M)	2.16	2.16	2.16
(=) Excess Retained per Share	3,083.97	3,490.68	3,761.82
LTM Dividend per Share	1,254.24	1,254.24	1,254.24
(+) Excess Retained per Share	3,083.97	3,490.68	3,761.82
(=) Adjusted Dividend	4,338.21	4,744.92	5,016.06
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	0.32%	1.32%	2.32%
Fair Value	$45,951.47	$56,752.63	$68,697.46
Upside / Downside	3.38%	27.68%	54.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,706.40	11,860.90	12,017.43	12,176.04	12,336.74	12,499.56	12,874.55
Payout Ratio	23.13%	36.50%	49.88%	63.25%	76.63%	90.00%	92.50%
Projected Dividends (M)	2,707.59	4,329.62	5,993.99	7,701.55	9,453.13	11,249.60	11,908.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	0.32%	1.32%	2.32%
Year 1 PV (M)	3,904.60	3,943.52	3,982.44
Year 2 PV (M)	4,874.93	4,972.61	5,071.25
Year 3 PV (M)	5,648.81	5,819.42	5,993.43
Year 4 PV (M)	6,252.88	6,505.96	6,766.63
Year 5 PV (M)	6,710.71	7,051.91	7,406.85
PV of Terminal Value (M)	104,611.87	109,930.78	115,463.87
Equity Value (M)	132,003.80	138,224.19	144,684.47
Shares Outstanding (M)	2.16	2.16	2.16
Fair Value	$61,148.26	$64,029.73	$67,022.34
Upside / Downside	37.57%	44.05%	50.78%

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

Dongil Industries Co.,Ltd. (004890.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener