DDM Analysis: 094280.KS

Valuation Snapshot

Stable Growth	$17,633.23 - $34,688.82	$24,353.94
Multi-Stage	$16,370.34 - $17,847.99	$17,095.83
Blended Fair Value	$20,724.89
Current Price	$12,870.00
Upside	61.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.11%	27.79%	747.91	747.90	747.90	747.90	954.46	530.56	507.85	203.14	103.56	78.06
YoY Growth	-	-	0.00%	0.00%	0.00%	-21.64%	79.90%	4.47%	150.00%	96.15%	32.68%	21.24%
Dividend Yield	-	-	6.35%	5.89%	5.60%	4.20%	4.73%	4.13%	4.79%	1.64%	0.82%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,589.94
(-) Cash Dividends Paid (M)	8,934.83
(=) Cash Retained (M)	3,655.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,517.99	1,573.74	944.25
Cash Retained (M)	3,655.11	3,655.11	3,655.11
(-) Cash Required (M)	-2,517.99	-1,573.74	-944.25
(=) Excess Retained (M)	1,137.12	2,081.37	2,710.87
(/) Shares Outstanding (M)	11.95	11.95	11.95
(=) Excess Retained per Share	95.19	174.23	226.92
LTM Dividend per Share	747.91	747.91	747.91
(+) Excess Retained per Share	95.19	174.23	226.92
(=) Adjusted Dividend	843.09	922.13	974.83
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	4.32%	5.32%	6.32%
Fair Value	$17,633.23	$24,353.94	$34,688.82
Upside / Downside	37.01%	89.23%	169.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,589.94	13,259.61	13,964.89	14,707.70	15,490.01	16,313.93	16,803.35
Payout Ratio	70.97%	74.77%	78.58%	82.39%	86.19%	90.00%	92.50%
Projected Dividends (M)	8,934.83	9,914.79	10,973.72	12,117.26	13,351.39	14,682.54	15,543.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	4.32%	5.32%	6.32%
Year 1 PV (M)	8,984.48	9,070.60	9,156.73
Year 2 PV (M)	9,010.99	9,184.58	9,359.82
Year 3 PV (M)	9,016.38	9,278.17	9,544.97
Year 4 PV (M)	9,002.52	9,352.70	9,713.01
Year 5 PV (M)	8,971.14	9,409.45	9,864.73
PV of Terminal Value (M)	150,581.55	157,938.61	165,580.46
Equity Value (M)	195,567.07	204,234.12	213,219.72
Shares Outstanding (M)	11.95	11.95	11.95
Fair Value	$16,370.34	$17,095.83	$17,847.99
Upside / Downside	27.20%	32.83%	38.68%

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

Hyosung ITX Co. Ltd. (094280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener