DDM Analysis: 032640.KS

Valuation Snapshot

Stable Growth	$18,059.08 - $35,951.54	$25,054.25
Multi-Stage	$22,877.48 - $25,055.39	$23,946.05
Blended Fair Value	$24,500.15
Current Price	$14,300.00
Upside	71.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.22%	15.80%	660.86	660.84	600.02	659.83	406.33	406.33	406.33	355.54	253.96	152.37
YoY Growth	-	-	0.00%	10.14%	-9.06%	62.39%	0.00%	0.00%	14.29%	40.00%	66.67%	0.00%
Dividend Yield	-	-	6.42%	6.62%	5.54%	4.71%	3.32%	3.76%	2.60%	2.90%	1.78%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	464,925.00
(-) Cash Dividends Paid (M)	279,393.00
(=) Cash Retained (M)	185,532.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	92,985.00	58,115.63	34,869.38
Cash Retained (M)	185,532.00	185,532.00	185,532.00
(-) Cash Required (M)	-92,985.00	-58,115.63	-34,869.38
(=) Excess Retained (M)	92,547.00	127,416.38	150,662.63
(/) Shares Outstanding (M)	429.81	429.81	429.81
(=) Excess Retained per Share	215.32	296.45	350.53
LTM Dividend per Share	650.04	650.04	650.04
(+) Excess Retained per Share	215.32	296.45	350.53
(=) Adjusted Dividend	865.36	946.48	1,000.57
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	2.34%	3.34%	4.34%
Fair Value	$18,059.08	$25,054.25	$35,951.54
Upside / Downside	26.29%	75.20%	151.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	464,925.00	480,442.36	496,477.62	513,048.08	530,171.60	547,866.63	564,302.63
Payout Ratio	60.09%	66.08%	72.06%	78.04%	84.02%	90.00%	92.50%
Projected Dividends (M)	279,393.00	317,454.05	357,744.52	400,370.84	445,444.04	493,079.97	521,979.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	2.34%	3.34%	4.34%
Year 1 PV (M)	293,153.53	296,018.11	298,882.68
Year 2 PV (M)	305,071.42	311,062.60	317,112.05
Year 3 PV (M)	315,286.39	324,619.53	334,135.07
Year 4 PV (M)	323,929.27	336,777.27	350,003.71
Year 5 PV (M)	331,122.48	347,619.70	364,768.00
PV of Terminal Value (M)	8,264,428.27	8,676,179.52	9,104,181.09
Equity Value (M)	9,832,991.36	10,292,276.73	10,769,082.61
Shares Outstanding (M)	429.81	429.81	429.81
Fair Value	$22,877.48	$23,946.05	$25,055.39
Upside / Downside	59.98%	67.45%	75.21%

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 Uplus Corp. (032640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener