DDM Analysis: 019440.KS

Valuation Snapshot

Stable Growth	$24,070.72 - $46,213.90	$32,943.46
Multi-Stage	$42,185.09 - $46,314.54	$44,210.34
Blended Fair Value	$38,576.90
Current Price	$14,830.00
Upside	160.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.95%	2.92%	999.65	999.65	1,199.59	555.78	907.09	907.56	756.82	756.82	706.83	815.60
YoY Growth	-	-	0.00%	-16.67%	115.84%	-38.73%	-0.05%	19.92%	0.00%	7.07%	-13.34%	8.83%
Dividend Yield	-	-	7.64%	7.31%	6.95%	3.48%	6.55%	9.78%	4.87%	3.93%	3.34%	4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,900.76
(-) Cash Dividends Paid (M)	8,344.87
(=) Cash Retained (M)	4,555.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,580.15	1,612.60	967.56
Cash Retained (M)	4,555.90	4,555.90	4,555.90
(-) Cash Required (M)	-2,580.15	-1,612.60	-967.56
(=) Excess Retained (M)	1,975.74	2,943.30	3,588.34
(/) Shares Outstanding (M)	8.35	8.35	8.35
(=) Excess Retained per Share	236.68	352.59	429.86
LTM Dividend per Share	999.65	999.65	999.65
(+) Excess Retained per Share	236.68	352.59	429.86
(=) Adjusted Dividend	1,236.33	1,352.24	1,429.51
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	0.92%	1.92%	2.92%
Fair Value	$24,070.72	$32,943.46	$46,213.90
Upside / Downside	62.31%	122.14%	211.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,900.76	13,148.85	13,401.71	13,659.42	13,922.10	14,189.82	14,615.52
Payout Ratio	64.69%	69.75%	74.81%	79.87%	84.94%	90.00%	92.50%
Projected Dividends (M)	8,344.87	9,171.07	10,025.96	10,910.33	11,825.02	12,770.84	13,519.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.11%	6.11%	6.11%
Growth Rate	0.92%	1.92%	2.92%
Year 1 PV (M)	8,558.45	8,643.25	8,728.05
Year 2 PV (M)	8,731.24	8,905.13	9,080.73
Year 3 PV (M)	8,866.73	9,132.92	9,404.38
Year 4 PV (M)	8,968.14	9,328.90	9,700.44
Year 5 PV (M)	9,038.48	9,495.23	9,970.27
PV of Terminal Value (M)	307,987.51	323,551.44	339,738.31
Equity Value (M)	352,150.56	369,056.87	386,622.18
Shares Outstanding (M)	8.35	8.35	8.35
Fair Value	$42,185.09	$44,210.34	$46,314.54
Upside / Downside	184.46%	198.11%	212.30%

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

SeAH SPECIALSTEEL Co. Ltd. (019440.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener