DDM Analysis: 075180.KS

Valuation Snapshot

Stable Growth	$1,150.42 - $1,595.00	$1,373.46
Multi-Stage	$1,977.42 - $2,164.36	$2,069.10
Blended Fair Value	$1,721.28
Current Price	$3,210.00
Upside	-46.38%
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	-1.37%	-3.50%	139.96	139.96	139.96	149.96	139.96	149.96	149.96	189.95	199.95	199.95
YoY Growth	-	-	0.00%	0.00%	-6.67%	7.14%	-6.67%	0.00%	-21.05%	-5.00%	0.00%	0.00%
Dividend Yield	-	-	4.23%	3.55%	2.95%	2.58%	2.36%	4.35%	2.75%	3.04%	2.61%	2.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,845.57
(-) Cash Dividends Paid (M)	2,688.00
(=) Cash Retained (M)	1,157.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	769.11	480.70	288.42
Cash Retained (M)	1,157.57	1,157.57	1,157.57
(-) Cash Required (M)	-769.11	-480.70	-288.42
(=) Excess Retained (M)	388.46	676.88	869.15
(/) Shares Outstanding (M)	19.20	19.20	19.20
(=) Excess Retained per Share	20.23	35.24	45.26
LTM Dividend per Share	139.96	139.96	139.96
(+) Excess Retained per Share	20.23	35.24	45.26
(=) Adjusted Dividend	160.19	175.21	185.22
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	-3.44%	-2.44%	-1.44%
Fair Value	$1,150.42	$1,373.46	$1,595.00
Upside / Downside	-64.16%	-57.21%	-50.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,845.57	3,751.56	3,659.85	3,570.38	3,483.09	3,397.94	3,499.88
Payout Ratio	69.90%	73.92%	77.94%	81.96%	85.98%	90.00%	92.50%
Projected Dividends (M)	2,688.00	2,773.11	2,852.45	2,926.26	2,994.75	3,058.15	3,237.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	-3.44%	-2.44%	-1.44%
Year 1 PV (M)	2,495.16	2,521.01	2,546.85
Year 2 PV (M)	2,309.31	2,357.39	2,405.97
Year 3 PV (M)	2,131.61	2,198.53	2,266.84
Year 4 PV (M)	1,962.86	2,045.44	2,130.61
Year 5 PV (M)	1,803.51	1,898.86	1,998.19
PV of Terminal Value (M)	27,273.86	28,715.76	30,218.02
Equity Value (M)	37,976.32	39,736.99	41,566.47
Shares Outstanding (M)	19.20	19.20	19.20
Fair Value	$1,977.42	$2,069.10	$2,164.36
Upside / Downside	-38.40%	-35.54%	-32.57%

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

Saeron Automotive Corporation (075180.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener