DDM Analysis: 092230.KS

Valuation Snapshot

Stable Growth	$511,608.93 - $1,288,429.11	$769,752.56
Multi-Stage	$628,521.32 - $689,676.39	$658,521.25
Blended Fair Value	$714,136.90
Current Price	$66,900.00
Upside	967.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.58%	7.28%	7,663.98	7,430.11	7,112.00	7,701.55	7,059.53	6,125.31	7,381.38	5,414.18	4,198.64	3,981.66
YoY Growth	-	-	3.15%	4.47%	-7.65%	9.09%	15.25%	-17.02%	36.33%	28.95%	5.45%	4.89%
Dividend Yield	-	-	14.01%	12.81%	13.50%	12.56%	11.73%	15.41%	12.30%	8.50%	6.74%	6.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92,333.90
(-) Cash Dividends Paid (M)	32,089.32
(=) Cash Retained (M)	60,244.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,466.78	11,541.74	6,925.04
Cash Retained (M)	60,244.58	60,244.58	60,244.58
(-) Cash Required (M)	-18,466.78	-11,541.74	-6,925.04
(=) Excess Retained (M)	41,777.80	48,702.85	53,319.54
(/) Shares Outstanding (M)	3.94	3.94	3.94
(=) Excess Retained per Share	10,605.52	12,363.48	13,535.46
LTM Dividend per Share	8,146.05	8,146.05	8,146.05
(+) Excess Retained per Share	10,605.52	12,363.48	13,535.46
(=) Adjusted Dividend	18,751.57	20,509.53	21,681.50
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$511,608.93	$769,752.56	$1,288,429.11
Upside / Downside	664.74%	1,050.60%	1,825.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92,333.90	95,643.15	99,071.00	102,621.71	106,299.68	110,109.46	113,412.74
Payout Ratio	34.75%	45.80%	56.85%	67.90%	78.95%	90.00%	92.50%
Projected Dividends (M)	32,089.32	43,807.29	56,323.98	69,681.60	83,924.35	99,098.51	104,906.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	40,796.28	41,193.97	41,591.66
Year 2 PV (M)	48,847.45	49,804.43	50,770.69
Year 3 PV (M)	56,278.29	57,940.21	59,634.52
Year 4 PV (M)	63,122.62	65,620.15	68,191.07
Year 5 PV (M)	69,412.62	72,862.43	76,448.07
PV of Terminal Value (M)	2,197,445.36	2,306,658.64	2,420,171.71
Equity Value (M)	2,475,902.63	2,594,079.83	2,716,807.72
Shares Outstanding (M)	3.94	3.94	3.94
Fair Value	$628,521.32	$658,521.25	$689,676.39
Upside / Downside	839.49%	884.34%	930.91%

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

KPX Holdings Co.,Ltd. (092230.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener