DDM Analysis: 151860.KQ

Valuation Snapshot

Stable Growth	$30,129.51 - $58,466.13	$41,398.16
Multi-Stage	$23,178.80 - $25,281.23	$24,211.15
Blended Fair Value	$32,804.66
Current Price	$5,650.00
Upside	480.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	36.14%	0.00%	390.19	342.94	245.79	233.46	91.79	83.45	0.00	0.00	0.00	0.00
YoY Growth	-	-	13.78%	39.53%	5.28%	154.34%	10.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	8.13%	3.61%	1.34%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	76,369.23
(-) Cash Dividends Paid (M)	23,559.70
(=) Cash Retained (M)	52,809.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,273.85	9,546.15	5,727.69
Cash Retained (M)	52,809.53	52,809.53	52,809.53
(-) Cash Required (M)	-15,273.85	-9,546.15	-5,727.69
(=) Excess Retained (M)	37,535.68	43,263.38	47,081.84
(/) Shares Outstanding (M)	42.02	42.02	42.02
(=) Excess Retained per Share	893.26	1,029.57	1,120.44
LTM Dividend per Share	560.66	560.66	560.66
(+) Excess Retained per Share	893.26	1,029.57	1,120.44
(=) Adjusted Dividend	1,453.93	1,590.23	1,681.10
WACC / Discount Rate	10.59%	10.59%	10.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$30,129.51	$41,398.16	$58,466.13
Upside / Downside	433.27%	632.71%	934.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	76,369.23	81,333.23	86,619.89	92,250.19	98,246.45	104,632.47	107,771.44
Payout Ratio	30.85%	42.68%	54.51%	66.34%	78.17%	90.00%	92.50%
Projected Dividends (M)	23,559.70	34,712.85	47,216.36	61,198.67	76,799.20	94,169.22	99,688.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.59%	10.59%	10.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	31,093.77	31,388.50	31,683.22
Year 2 PV (M)	37,884.25	38,605.84	39,334.24
Year 3 PV (M)	43,983.65	45,246.27	46,532.81
Year 4 PV (M)	49,441.21	51,342.58	53,298.27
Year 5 PV (M)	54,303.08	56,925.94	59,649.18
PV of Terminal Value (M)	757,290.25	793,867.65	831,844.96
Equity Value (M)	973,996.21	1,017,376.77	1,062,342.68
Shares Outstanding (M)	42.02	42.02	42.02
Fair Value	$23,178.80	$24,211.15	$25,281.23
Upside / Downside	310.24%	328.52%	347.46%

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

KG Eco Solution Co.,Ltd. (151860.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener