DDM Analysis: 017800.KS

Valuation Snapshot

Stable Growth	$1,103,180.63 - $1,299,733.70	$1,218,040.82
Multi-Stage	$752,403.58 - $825,262.28	$788,154.47
Blended Fair Value	$1,003,097.65
Current Price	$86,000.00
Upside	1,066.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	51.94%	0.00%	5,562.75	628.87	912.80	909.35	685.41	686.99	350.15	348.62	0.00	2.26
YoY Growth	-	-	784.56%	-31.11%	0.38%	32.67%	-0.23%	96.20%	0.44%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	10.28%	1.52%	2.88%	2.38%	1.50%	1.80%	0.58%	0.66%	0.00%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	235,963.34
(-) Cash Dividends Paid (M)	201,756.16
(=) Cash Retained (M)	34,207.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47,192.67	29,495.42	17,697.25
Cash Retained (M)	34,207.18	34,207.18	34,207.18
(-) Cash Required (M)	-47,192.67	-29,495.42	-17,697.25
(=) Excess Retained (M)	-12,985.49	4,711.76	16,509.93
(/) Shares Outstanding (M)	36.11	36.11	36.11
(=) Excess Retained per Share	-359.66	130.50	457.27
LTM Dividend per Share	5,588.00	5,588.00	5,588.00
(+) Excess Retained per Share	-359.66	130.50	457.27
(=) Adjusted Dividend	5,228.34	5,718.50	6,045.27
WACC / Discount Rate	2.45%	2.45%	2.45%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,103,180.63	$1,218,040.82	$1,299,733.70
Upside / Downside	1,182.77%	1,316.33%	1,411.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	235,963.34	251,300.96	267,635.52	285,031.83	303,558.90	323,290.23	332,988.94
Payout Ratio	85.50%	86.40%	87.30%	88.20%	89.10%	90.00%	92.50%
Projected Dividends (M)	201,756.16	217,130.42	233,650.92	251,401.70	270,472.91	290,961.21	308,014.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.45%	2.45%	2.45%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	209,939.45	211,929.39	213,919.34
Year 2 PV (M)	218,430.98	222,591.48	226,791.22
Year 3 PV (M)	227,241.85	233,765.15	240,412.11
Year 4 PV (M)	236,383.55	245,474.20	254,824.56
Year 5 PV (M)	245,867.96	257,743.47	270,073.49
PV of Terminal Value (M)	26,027,855.49	27,285,010.64	28,590,280.08
Equity Value (M)	27,165,719.29	28,456,514.34	29,796,300.80
Shares Outstanding (M)	36.11	36.11	36.11
Fair Value	$752,403.58	$788,154.47	$825,262.28
Upside / Downside	774.89%	816.46%	859.61%

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

Hyundai Elevator Co., Ltd (017800.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener