DDM Analysis: 005500.KS

Valuation Snapshot

Stable Growth	$25,803.99 - $49,970.91	$35,429.71
Multi-Stage	$28,625.89 - $31,319.98	$29,947.96
Blended Fair Value	$32,688.83
Current Price	$18,810.00
Upside	73.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.76%	7.45%	828.68	858.26	798.05	798.05	798.05	798.05	798.05	706.81	605.84	504.86
YoY Growth	-	-	-3.45%	7.54%	0.00%	0.00%	0.00%	0.00%	12.91%	16.67%	20.00%	25.00%
Dividend Yield	-	-	4.70%	4.23%	3.76%	3.16%	3.28%	3.57%	2.03%	1.64%	1.87%	1.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,743.13
(-) Cash Dividends Paid (M)	9,806.17
(=) Cash Retained (M)	9,936.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,948.63	2,467.89	1,480.73
Cash Retained (M)	9,936.96	9,936.96	9,936.96
(-) Cash Required (M)	-3,948.63	-2,467.89	-1,480.73
(=) Excess Retained (M)	5,988.33	7,469.07	8,456.23
(/) Shares Outstanding (M)	12.33	12.33	12.33
(=) Excess Retained per Share	485.56	605.63	685.67
LTM Dividend per Share	795.13	795.13	795.13
(+) Excess Retained per Share	485.56	605.63	685.67
(=) Adjusted Dividend	1,280.70	1,400.76	1,480.80
WACC / Discount Rate	8.08%	8.08%	8.08%
Growth Rate	2.97%	3.97%	4.97%
Fair Value	$25,803.99	$35,429.71	$49,970.91
Upside / Downside	37.18%	88.36%	165.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,743.13	20,527.27	21,342.55	22,190.21	23,071.54	23,987.87	24,707.50
Payout Ratio	49.67%	57.74%	65.80%	73.87%	81.93%	90.00%	92.50%
Projected Dividends (M)	9,806.17	11,851.42	14,043.67	16,391.35	18,903.38	21,589.08	22,854.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.08%	8.08%	8.08%
Growth Rate	2.97%	3.97%	4.97%
Year 1 PV (M)	10,859.71	10,965.18	11,070.64
Year 2 PV (M)	11,791.70	12,021.84	12,254.20
Year 3 PV (M)	12,611.27	12,982.26	13,360.47
Year 4 PV (M)	13,326.96	13,852.25	14,392.91
Year 5 PV (M)	13,946.78	14,637.27	15,354.85
PV of Terminal Value (M)	290,499.47	304,881.92	319,828.45
Equity Value (M)	353,035.89	369,340.71	386,261.52
Shares Outstanding (M)	12.33	12.33	12.33
Fair Value	$28,625.89	$29,947.96	$31,319.98
Upside / Downside	52.18%	59.21%	66.51%

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

Samjin Pharmaceuticals Co., Ltd. (005500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener