DDM Analysis: 015860.KS

Valuation Snapshot

Stable Growth	$31,106.93 - $179,088.60	$58,142.70
Multi-Stage	$18,620.39 - $20,337.15	$19,463.20
Blended Fair Value	$38,802.95
Current Price	$5,460.00
Upside	610.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.24%	12.91%	272.61	241.39	246.40	100.03	146.27	70.02	51.30	60.19	111.81	109.04
YoY Growth	-	-	12.93%	-2.03%	146.32%	-31.61%	108.89%	36.49%	-14.77%	-46.17%	2.54%	34.66%
Dividend Yield	-	-	7.69%	5.47%	5.42%	1.99%	2.91%	2.53%	1.41%	1.19%	2.31%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,397.95
(-) Cash Dividends Paid (M)	21,774.36
(=) Cash Retained (M)	19,623.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,279.59	5,174.74	3,104.85
Cash Retained (M)	19,623.59	19,623.59	19,623.59
(-) Cash Required (M)	-8,279.59	-5,174.74	-3,104.85
(=) Excess Retained (M)	11,344.00	14,448.84	16,518.74
(/) Shares Outstanding (M)	45.97	45.97	45.97
(=) Excess Retained per Share	246.76	314.30	359.32
LTM Dividend per Share	473.65	473.65	473.65
(+) Excess Retained per Share	246.76	314.30	359.32
(=) Adjusted Dividend	720.41	787.94	832.97
WACC / Discount Rate	7.94%	7.94%	7.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,106.93	$58,142.70	$179,088.60
Upside / Downside	469.72%	964.88%	3,180.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,397.95	44,088.81	46,954.59	50,006.63	53,257.06	56,718.77	58,420.34
Payout Ratio	52.60%	60.08%	67.56%	75.04%	82.52%	90.00%	92.50%
Projected Dividends (M)	21,774.36	26,487.74	31,721.86	37,524.51	43,947.48	51,046.90	54,038.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.94%	7.94%	7.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,308.16	24,538.57	24,768.98
Year 2 PV (M)	26,716.11	27,224.97	27,738.64
Year 3 PV (M)	29,002.59	29,835.15	30,683.49
Year 4 PV (M)	31,171.88	32,370.66	33,603.69
Year 5 PV (M)	33,228.10	34,833.03	36,499.39
PV of Terminal Value (M)	711,585.21	745,955.05	781,640.29
Equity Value (M)	856,012.06	894,757.44	934,934.49
Shares Outstanding (M)	45.97	45.97	45.97
Fair Value	$18,620.39	$19,463.20	$20,337.15
Upside / Downside	241.03%	256.47%	272.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 88 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6516.T	Sanyo Denki Co., Ltd.	1.33%	$55.65	26.20%
688100.SS	Willfar Information Technology Co., Ltd.	1.33%	$0.52	37.34%
688289.SS	Sansure Biotech Inc.	1.33%	$0.25	66.12%
EPRO-B.ST	Electrolux Professional AB (publ)	1.33%	$0.85	36.36%
002768.SZ	Qingdao Gon Technology Co., Ltd.	1.32%	$0.70	22.17%
002879.SZ	Chang Lan Electric Technology Co.,Ltd.	1.32%	$0.25	73.81%
300286.SZ	Acrel Co.,Ltd.	1.32%	$0.30	36.95%
300684.SZ	Jones Tech PLC	1.32%	$0.65	60.38%
300976.SZ	Dongguan Tarry Electronics Co.,Ltd	1.32%	$0.79	35.98%
600489.SS	Zhongjin Gold Corp.,Ltd	1.32%	$0.31	33.93%
600686.SS	Xiamen King Long Motor Group Co., Ltd.	1.32%	$0.23	51.04%
603829.SS	Jiangsu Luokai Mechanical &Electrical Co., Ltd .	1.32%	$0.29	41.39%
6055.HK	China Tobacco International (HK) Company Limited	1.32%	$0.47	19.10%
6449.TW	Apaq Technology Co., Ltd.	1.32%	$2.29	39.61%
688093.SS	Suzhou Shihua New Material Technology Co., Ltd.	1.32%	$0.49	33.88%
ASPO.HE	Aspo Oyj	1.32%	$0.09	14.38%
NA9.DE	Nagarro SE	1.32%	$1.00	25.87%
002353.SZ	Yantai Jereh Oilfield Services Group Co., Ltd.	1.31%	$0.93	33.49%
002859.SZ	Zhejiang Jiemei Electronic And Technology Co., Ltd.	1.31%	$0.36	77.54%
002961.SZ	Ruida Futures Co., Ltd.	1.31%	$0.35	33.25%
003850.KS	Boryung Corporation	1.31%	$122.56	26.40%
158430.KQ	ATON Inc.	1.31%	$84.54	20.61%
601898.SS	China Coal Energy Company Limited	1.31%	$0.16	16.91%
605018.SS	Changhua Holding Group Co., Ltd.	1.31%	$0.15	83.12%
6191.T	AirTrip Corp.	1.31%	$9.93	12.12%
9902.T	NICHIDEN Corporation	1.31%	$33.40	19.49%
NRCA.JK	PT Nusa Raya Cipta Tbk	1.31%	$21.84	34.93%
000370.KS	Hanwha General Insurance Co., Ltd.	1.30%	$71.58	4.70%
000559.SZ	Wanxiang Qianchao Co.,Ltd.	1.30%	$0.22	74.64%
1530.HK	3SBio Inc.	1.30%	$0.32	19.42%
2982.T	A.D.Works Group Co.,Ltd.	1.30%	$5.48	11.64%
300088.SZ	Wuhu Token Sciences Co., Ltd.	1.30%	$0.08	55.80%
300677.SZ	Intco Medical Technology Co., Ltd.	1.30%	$0.51	18.70%
600737.SS	Cofco Sugar Holding CO.,LTD.	1.30%	$0.22	35.03%
603387.SS	Getein Biotech, Inc	1.30%	$0.11	26.34%
603444.SS	G-bits Network Technology (Xiamen) Co., Ltd.	1.30%	$5.50	26.28%
603617.SS	Junhe Pumps Holding Co., Ltd	1.30%	$0.10	79.26%
603915.SS	Jiangsu Guomao Reducer Co., Ltd.	1.30%	$0.24	58.27%
605580.SS	Hengsheng Energy Co., Ltd	1.30%	$0.29	67.76%
688550.SS	Xi'an Manareco New Materials Co.,Ltd	1.30%	$0.59	29.38%
9302.T	MITSUI-SOKO HOLDINGS Co., Ltd.	1.30%	$48.64	37.22%
9519.SR	Banan Real Estate Company	1.30%	$0.09	32.44%
ASAI3.SA	Sendas Distribuidora S.A.	1.30%	$0.09	13.94%
BBLD.JK	PT Buana Finance Tbk	1.30%	$12.00	39.59%
S58.SI	SATS Ltd.	1.30%	$0.05	28.81%
000927.SZ	China Railway Materials Company Limited	1.29%	$0.03	42.86%
001229.SZ	Guangdong AVCiT Technology Holding Co., Ltd.	1.29%	$0.56	82.58%
001283.SZ	Shenzhen Highpower Technology Co., Ltd.	1.29%	$0.90	39.06%
0R43.L	NP3 Fastigheter AB (publ)	1.29%	$3.31	17.30%
192820.KS	Cosmax, Inc.	1.29%	$2,299.12	52.32%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ILJIN Holdings Co., Ltd. (015860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener