DDM Analysis: 026960.KS

Valuation Snapshot

Stable Growth	$9,204.15 - $12,976.23	$11,072.92
Multi-Stage	$14,898.24 - $16,304.29	$15,587.89
Blended Fair Value	$13,330.40
Current Price	$28,400.00
Upside	-53.06%
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%	3.42%	795.67	745.77	715.67	700.05	723.27	860.10	702.18	691.23	691.23	620.80
YoY Growth	-	-	6.69%	4.21%	2.23%	-3.21%	-15.91%	22.49%	1.58%	0.00%	11.35%	9.18%
Dividend Yield	-	-	2.99%	4.31%	3.65%	2.55%	2.26%	5.46%	3.43%	2.57%	2.33%	1.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	142,463.10
(-) Cash Dividends Paid (M)	89,359.35
(=) Cash Retained (M)	53,103.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28,492.62	17,807.89	10,684.73
Cash Retained (M)	53,103.75	53,103.75	53,103.75
(-) Cash Required (M)	-28,492.62	-17,807.89	-10,684.73
(=) Excess Retained (M)	24,611.13	35,295.86	42,419.02
(/) Shares Outstanding (M)	98.67	98.67	98.67
(=) Excess Retained per Share	249.44	357.73	429.93
LTM Dividend per Share	905.68	905.68	905.68
(+) Excess Retained per Share	249.44	357.73	429.93
(=) Adjusted Dividend	1,155.12	1,263.42	1,335.61
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	-2.28%	-1.28%	-0.28%
Fair Value	$9,204.15	$11,072.92	$12,976.23
Upside / Downside	-67.59%	-61.01%	-54.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	142,463.10	140,642.57	138,845.30	137,071.01	135,319.38	133,590.14	137,597.85
Payout Ratio	62.72%	68.18%	73.63%	79.09%	84.54%	90.00%	92.50%
Projected Dividends (M)	89,359.35	95,889.60	102,238.37	108,409.22	114,405.65	120,231.13	127,278.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	-2.28%	-1.28%	-0.28%
Year 1 PV (M)	86,300.14	87,183.26	88,066.38
Year 2 PV (M)	82,812.12	84,515.64	86,236.51
Year 3 PV (M)	79,028.95	81,479.99	83,981.20
Year 4 PV (M)	75,059.81	78,179.67	81,395.80
Year 5 PV (M)	70,993.23	74,700.74	78,561.55
PV of Terminal Value (M)	1,075,744.28	1,131,923.33	1,190,425.34
Equity Value (M)	1,469,938.53	1,537,982.64	1,608,666.77
Shares Outstanding (M)	98.67	98.67	98.67
Fair Value	$14,898.24	$15,587.89	$16,304.29
Upside / Downside	-47.54%	-45.11%	-42.59%

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

Dong Suh Companies Inc. (026960.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener