DDM Analysis: 214320.KS

Valuation Snapshot

Stable Growth	$352,155.01 - $414,898.27	$388,820.44
Multi-Stage	$143,577.80 - $157,414.32	$150,367.57
Blended Fair Value	$269,594.01
Current Price	$19,830.00
Upside	1,259.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.09%	24.17%	1,568.61	1,405.94	1,552.54	1,612.71	1,296.37	1,167.41	849.63	790.72	630.08	315.12
YoY Growth	-	-	11.57%	-9.44%	-3.73%	24.40%	11.05%	37.40%	7.45%	25.50%	99.95%	75.00%
Dividend Yield	-	-	8.97%	6.48%	7.64%	6.41%	2.11%	2.22%	1.21%	1.24%	1.02%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83,416.72
(-) Cash Dividends Paid (M)	47,166.88
(=) Cash Retained (M)	36,249.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,683.34	10,427.09	6,256.25
Cash Retained (M)	36,249.84	36,249.84	36,249.84
(-) Cash Required (M)	-16,683.34	-10,427.09	-6,256.25
(=) Excess Retained (M)	19,566.49	25,822.75	29,993.58
(/) Shares Outstanding (M)	39.98	39.98	39.98
(=) Excess Retained per Share	489.35	645.82	750.13
LTM Dividend per Share	1,179.63	1,179.63	1,179.63
(+) Excess Retained per Share	489.35	645.82	750.13
(=) Adjusted Dividend	1,668.98	1,825.45	1,929.76
WACC / Discount Rate	4.54%	4.54%	4.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$352,155.01	$388,820.44	$414,898.27
Upside / Downside	1,675.87%	1,860.77%	1,992.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83,416.72	88,838.80	94,613.33	100,763.19	107,312.80	114,288.13	117,716.78
Payout Ratio	56.54%	63.23%	69.93%	76.62%	83.31%	90.00%	92.50%
Projected Dividends (M)	47,166.88	56,177.17	66,159.51	77,202.21	89,400.94	102,859.32	108,888.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.54%	4.54%	4.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	53,234.23	53,738.82	54,243.41
Year 2 PV (M)	59,409.32	60,540.90	61,683.15
Year 3 PV (M)	65,693.61	67,579.44	69,501.01
Year 4 PV (M)	72,088.60	74,860.92	77,712.45
Year 5 PV (M)	78,595.79	82,392.00	86,333.49
PV of Terminal Value (M)	5,411,865.07	5,673,260.18	5,944,659.49
Equity Value (M)	5,740,886.62	6,012,372.26	6,294,133.01
Shares Outstanding (M)	39.98	39.98	39.98
Fair Value	$143,577.80	$150,367.57	$157,414.32
Upside / Downside	624.04%	658.28%	693.82%

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

Innocean Worldwide Inc. (214320.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener