DDM Analysis: 003380.KQ

Valuation Snapshot

Stable Growth	$204,927.43 - $241,439.23	$226,263.92
Multi-Stage	$49,488.83 - $54,219.40	$51,810.39
Blended Fair Value	$139,037.16
Current Price	$7,340.00
Upside	1,794.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.34%	0.00%	389.69	579.12	450.75	228.99	82.13	121.06	194.15	88.38	4.23	0.00
YoY Growth	-	-	-32.71%	28.48%	96.84%	178.82%	-32.16%	-37.65%	119.68%	1,991.35%	0.00%	0.00%
Dividend Yield	-	-	6.97%	8.53%	2.81%	2.18%	0.89%	2.37%	1.64%	0.61%	0.02%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	118,104.00
(-) Cash Dividends Paid (M)	43,482.00
(=) Cash Retained (M)	74,622.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,620.80	14,763.00	8,857.80
Cash Retained (M)	74,622.00	74,622.00	74,622.00
(-) Cash Required (M)	-23,620.80	-14,763.00	-8,857.80
(=) Excess Retained (M)	51,001.20	59,859.00	65,764.20
(/) Shares Outstanding (M)	97.28	97.28	97.28
(=) Excess Retained per Share	524.26	615.31	676.01
LTM Dividend per Share	446.96	446.96	446.96
(+) Excess Retained per Share	524.26	615.31	676.01
(=) Adjusted Dividend	971.22	1,062.27	1,122.97
WACC / Discount Rate	5.55%	5.55%	5.55%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$204,927.43	$226,263.92	$241,439.23
Upside / Downside	2,691.93%	2,982.61%	3,189.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	118,104.00	125,780.76	133,956.51	142,663.68	151,936.82	161,812.72	166,667.10
Payout Ratio	36.82%	47.45%	58.09%	68.73%	79.36%	90.00%	92.50%
Projected Dividends (M)	43,482.00	59,687.20	77,815.37	98,048.01	120,582.14	145,631.44	154,167.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.55%	5.55%	5.55%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	56,019.67	56,550.66	57,081.65
Year 2 PV (M)	68,546.29	69,851.91	71,169.84
Year 3 PV (M)	81,061.89	83,388.89	85,759.99
Year 4 PV (M)	93,566.46	97,164.76	100,865.87
Year 5 PV (M)	106,060.02	111,182.76	116,501.55
PV of Terminal Value (M)	4,409,167.21	4,622,131.64	4,843,246.71
Equity Value (M)	4,814,421.54	5,040,270.61	5,274,625.62
Shares Outstanding (M)	97.28	97.28	97.28
Fair Value	$49,488.83	$51,810.39	$54,219.40
Upside / Downside	574.23%	605.86%	638.68%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Harim Holdings Co., Ltd. (003380.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener