DDM Analysis: 003550.KS

Valuation Snapshot

Stable Growth	$775,429.49 - $913,587.32	$856,165.11
Multi-Stage	$573,917.98 - $629,480.75	$601,182.02
Blended Fair Value	$728,673.57
Current Price	$72,000.00
Upside	912.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.97%	11.91%	3,566.85	3,414.48	3,219.05	3,092.30	2,605.45	2,321.33	1,500.56	1,574.33	1,492.86	1,157.78
YoY Growth	-	-	4.46%	6.07%	4.10%	18.69%	12.24%	54.70%	-4.69%	5.46%	28.94%	0.01%
Dividend Yield	-	-	5.52%	3.94%	3.89%	4.05%	2.88%	3.93%	1.94%	1.83%	2.13%	1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	708,435.00
(-) Cash Dividends Paid (M)	672,375.00
(=) Cash Retained (M)	36,060.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	141,687.00	88,554.38	53,132.63
Cash Retained (M)	36,060.00	36,060.00	36,060.00
(-) Cash Required (M)	-141,687.00	-88,554.38	-53,132.63
(=) Excess Retained (M)	-105,627.00	-52,494.38	-17,072.63
(/) Shares Outstanding (M)	154.22	154.22	154.22
(=) Excess Retained per Share	-684.93	-340.39	-110.71
LTM Dividend per Share	4,359.95	4,359.95	4,359.95
(+) Excess Retained per Share	-684.93	-340.39	-110.71
(=) Adjusted Dividend	3,675.02	4,019.55	4,249.24
WACC / Discount Rate	0.80%	0.80%	0.80%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$775,429.49	$856,165.11	$913,587.32
Upside / Downside	976.99%	1,089.12%	1,168.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	708,435.00	754,483.28	803,524.69	855,753.79	911,377.79	970,617.35	999,735.87
Payout Ratio	94.91%	93.93%	92.95%	91.96%	90.98%	90.00%	92.50%
Projected Dividends (M)	672,375.00	708,670.49	746,843.61	786,985.10	829,189.57	873,555.61	924,755.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.80%	0.80%	0.80%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	696,443.61	703,044.97	709,646.33
Year 2 PV (M)	721,294.94	735,033.59	748,901.84
Year 3 PV (M)	746,949.67	768,391.91	790,240.62
Year 4 PV (M)	773,428.67	803,172.56	833,766.20
Year 5 PV (M)	800,753.06	839,429.73	879,586.65
PV of Terminal Value (M)	84,768,608.17	88,862,963.64	93,114,019.74
Equity Value (M)	88,507,478.12	92,712,036.39	97,076,161.38
Shares Outstanding (M)	154.22	154.22	154.22
Fair Value	$573,917.98	$601,182.02	$629,480.75
Upside / Downside	697.11%	734.98%	774.28%

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

LG Corp. (003550.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener