DDM Analysis: 013570.KS

Valuation Snapshot

Stable Growth	$185,713.31 - $218,842.22	$205,068.42
Multi-Stage	$137,303.19 - $150,838.46	$143,943.15
Blended Fair Value	$174,505.78
Current Price	$4,260.00
Upside	3,996.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.01%	3.53%	260.23	188.90	202.67	160.63	154.39	154.39	173.71	177.55	141.40	183.61
YoY Growth	-	-	37.76%	-6.79%	26.17%	4.04%	0.00%	-11.12%	-2.17%	25.56%	-22.99%	-0.16%
Dividend Yield	-	-	6.87%	3.28%	3.23%	1.58%	2.70%	4.43%	3.11%	2.92%	1.91%	2.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,399.87
(-) Cash Dividends Paid (M)	5,676.94
(=) Cash Retained (M)	21,722.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,479.97	3,424.98	2,054.99
Cash Retained (M)	21,722.93	21,722.93	21,722.93
(-) Cash Required (M)	-5,479.97	-3,424.98	-2,054.99
(=) Excess Retained (M)	16,242.96	18,297.95	19,667.94
(/) Shares Outstanding (M)	24.66	24.66	24.66
(=) Excess Retained per Share	658.70	742.03	797.59
LTM Dividend per Share	230.21	230.21	230.21
(+) Excess Retained per Share	658.70	742.03	797.59
(=) Adjusted Dividend	888.91	972.25	1,027.80
WACC / Discount Rate	-0.24%	-0.24%	-0.24%
Growth Rate	4.46%	5.46%	6.46%
Fair Value	$185,713.31	$205,068.42	$218,842.22
Upside / Downside	4,259.47%	4,713.81%	5,037.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,399.87	28,896.23	30,474.31	32,138.57	33,893.72	35,744.72	36,817.06
Payout Ratio	20.72%	34.58%	48.43%	62.29%	76.14%	90.00%	92.50%
Projected Dividends (M)	5,676.94	9,990.89	14,759.11	20,018.32	25,807.96	32,170.25	34,055.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.24%	-0.24%	-0.24%
Growth Rate	4.46%	5.46%	6.46%
Year 1 PV (M)	9,919.50	10,014.46	10,109.41
Year 2 PV (M)	14,548.92	14,828.80	15,111.36
Year 3 PV (M)	19,592.22	20,160.29	20,739.24
Year 4 PV (M)	25,078.12	26,052.28	27,054.55
Year 5 PV (M)	31,037.10	32,551.40	34,124.23
PV of Terminal Value (M)	3,285,622.21	3,445,927.35	3,612,429.34
Equity Value (M)	3,385,798.08	3,549,534.59	3,719,568.13
Shares Outstanding (M)	24.66	24.66	24.66
Fair Value	$137,303.19	$143,943.15	$150,838.46
Upside / Downside	3,123.08%	3,278.95%	3,440.81%

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

DY Corporation (013570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener