DDM Analysis: 010770.KS

Valuation Snapshot

Stable Growth	$23,144.43 - $47,428.61	$32,454.05
Multi-Stage	$30,308.00 - $33,289.52	$31,770.41
Blended Fair Value	$32,112.23
Current Price	$3,750.00
Upside	756.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.77%	1.08%	149.97	145.71	144.47	144.43	144.40	144.35	144.31	196.11	148.01	112.50
YoY Growth	-	-	2.93%	0.86%	0.03%	0.02%	0.03%	0.03%	-26.41%	32.49%	31.57%	-16.46%
Dividend Yield	-	-	2.87%	4.76%	4.22%	3.49%	3.98%	6.01%	2.52%	2.61%	4.25%	3.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,210.53
(-) Cash Dividends Paid (M)	2,158.34
(=) Cash Retained (M)	17,052.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,842.11	2,401.32	1,440.79
Cash Retained (M)	17,052.19	17,052.19	17,052.19
(-) Cash Required (M)	-3,842.11	-2,401.32	-1,440.79
(=) Excess Retained (M)	13,210.08	14,650.87	15,611.40
(/) Shares Outstanding (M)	14.39	14.39	14.39
(=) Excess Retained per Share	917.97	1,018.09	1,084.84
LTM Dividend per Share	149.98	149.98	149.98
(+) Excess Retained per Share	917.97	1,018.09	1,084.84
(=) Adjusted Dividend	1,067.96	1,168.08	1,234.82
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$23,144.43	$32,454.05	$47,428.61
Upside / Downside	517.18%	765.44%	1,164.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,210.53	19,797.22	20,401.83	21,024.90	21,667.00	22,328.70	22,998.57
Payout Ratio	11.24%	26.99%	42.74%	58.49%	74.25%	90.00%	92.50%
Projected Dividends (M)	2,158.34	5,342.91	8,719.97	12,298.32	16,087.10	20,095.83	21,273.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	4,955.89	5,004.45	5,053.01
Year 2 PV (M)	7,502.45	7,650.20	7,799.39
Year 3 PV (M)	9,814.72	10,106.08	10,403.14
Year 4 PV (M)	11,908.42	12,382.08	12,869.72
Year 5 PV (M)	13,798.33	14,487.74	15,204.43
PV of Terminal Value (M)	388,167.41	407,561.52	427,723.20
Equity Value (M)	436,147.22	457,192.06	479,052.89
Shares Outstanding (M)	14.39	14.39	14.39
Fair Value	$30,308.00	$31,770.41	$33,289.52
Upside / Downside	708.21%	747.21%	787.72%

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

Pyung Hwa Holdings Co., Ltd. (010770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener