DDM Analysis: 034590.KS

Valuation Snapshot

Stable Growth	$44,611.75 - $70,655.82	$56,495.27
Multi-Stage	$74,617.44 - $81,989.29	$78,232.30
Blended Fair Value	$67,363.78
Current Price	$26,050.00
Upside	158.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.96%	1,250.44	1,250.44	1,250.44	1,250.44	1,250.44	1,250.44	1,250.44	1,250.44	1,250.44	1,250.44
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	9.99%
Dividend Yield	-	-	5.12%	4.93%	4.72%	4.70%	4.85%	5.32%	4.28%	4.18%	4.14%	4.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,059.72
(-) Cash Dividends Paid (M)	5,152.50
(=) Cash Retained (M)	12,907.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,611.94	2,257.46	1,354.48
Cash Retained (M)	12,907.22	12,907.22	12,907.22
(-) Cash Required (M)	-3,611.94	-2,257.46	-1,354.48
(=) Excess Retained (M)	9,295.27	10,649.75	11,552.74
(/) Shares Outstanding (M)	4.12	4.12	4.12
(=) Excess Retained per Share	2,255.83	2,584.54	2,803.69
LTM Dividend per Share	1,250.44	1,250.44	1,250.44
(+) Excess Retained per Share	2,255.83	2,584.54	2,803.69
(=) Adjusted Dividend	3,506.27	3,834.98	4,054.12
WACC / Discount Rate	7.51%	7.51%	7.51%
Growth Rate	-0.33%	0.67%	1.67%
Fair Value	$44,611.75	$56,495.27	$70,655.82
Upside / Downside	71.25%	116.87%	171.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,059.72	18,181.45	18,304.01	18,427.39	18,551.61	18,676.66	19,236.96
Payout Ratio	28.53%	40.82%	53.12%	65.41%	77.71%	90.00%	92.50%
Projected Dividends (M)	5,152.50	7,422.45	9,722.76	12,053.75	14,415.72	16,808.99	17,794.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.51%	7.51%	7.51%
Growth Rate	-0.33%	0.67%	1.67%
Year 1 PV (M)	6,835.51	6,904.09	6,972.67
Year 2 PV (M)	8,245.89	8,412.17	8,580.12
Year 3 PV (M)	9,414.43	9,700.63	9,992.59
Year 4 PV (M)	10,368.88	10,791.30	11,226.49
Year 5 PV (M)	11,134.25	11,704.10	12,297.05
PV of Terminal Value (M)	261,466.25	274,848.14	288,772.42
Equity Value (M)	307,465.20	322,360.44	337,841.34
Shares Outstanding (M)	4.12	4.12	4.12
Fair Value	$74,617.44	$78,232.30	$81,989.29
Upside / Downside	186.44%	200.32%	214.74%

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

Incheon City Gas Co., Ltd. (034590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener