DDM Analysis: 012750.KS

Valuation Snapshot

Stable Growth	$61,213.48 - $102,347.91	$79,300.12
Multi-Stage	$66,574.09 - $72,690.53	$69,576.36
Blended Fair Value	$74,438.24
Current Price	$84,100.00
Upside	-11.49%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.55%	9.40%	2,541.87	2,354.01	2,354.01	2,354.01	2,354.01	2,354.01	2,354.01	1,177.01	1,129.93	1,082.85
YoY Growth	-	-	7.98%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	4.17%	4.35%	4.58%
Dividend Yield	-	-	3.95%	3.90%	4.26%	3.30%	2.88%	2.94%	2.36%	1.19%	1.26%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	180,788.46
(-) Cash Dividends Paid (M)	91,311.41
(=) Cash Retained (M)	89,477.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36,157.69	22,598.56	13,559.13
Cash Retained (M)	89,477.05	89,477.05	89,477.05
(-) Cash Required (M)	-36,157.69	-22,598.56	-13,559.13
(=) Excess Retained (M)	53,319.36	66,878.50	75,917.92
(/) Shares Outstanding (M)	35.91	35.91	35.91
(=) Excess Retained per Share	1,484.93	1,862.55	2,114.29
LTM Dividend per Share	2,543.00	2,543.00	2,543.00
(+) Excess Retained per Share	1,484.93	1,862.55	2,114.29
(=) Adjusted Dividend	4,027.93	4,405.54	4,657.29
WACC / Discount Rate	9.80%	9.80%	9.80%
Growth Rate	3.02%	4.02%	5.02%
Fair Value	$61,213.48	$79,300.12	$102,347.91
Upside / Downside	-27.21%	-5.71%	21.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	180,788.46	188,059.01	195,621.96	203,489.06	211,672.53	220,185.12	226,790.67
Payout Ratio	50.51%	58.41%	66.30%	74.20%	82.10%	90.00%	92.50%
Projected Dividends (M)	91,311.41	109,837.48	129,705.95	150,994.84	173,786.25	198,166.61	209,781.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.80%	9.80%	9.80%
Growth Rate	3.02%	4.02%	5.02%
Year 1 PV (M)	99,071.98	100,033.65	100,995.31
Year 2 PV (M)	105,526.25	107,584.82	109,663.27
Year 3 PV (M)	110,805.93	114,064.03	117,385.39
Year 4 PV (M)	115,031.46	119,563.21	124,227.57
Year 5 PV (M)	118,312.87	124,167.57	130,251.79
PV of Terminal Value (M)	1,841,727.28	1,932,864.99	2,027,575.47
Equity Value (M)	2,390,475.77	2,498,278.27	2,610,098.79
Shares Outstanding (M)	35.91	35.91	35.91
Fair Value	$66,574.09	$69,576.36	$72,690.53
Upside / Downside	-20.84%	-17.27%	-13.57%

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

S-1 Corporation (012750.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener