DDM Analysis: 215000.KQ

Valuation Snapshot

Stable Growth	$1,070,250.69 - $1,260,936.65	$1,181,682.30
Multi-Stage	$780,315.06 - $856,106.12	$817,503.94
Blended Fair Value	$999,593.12
Current Price	$60,500.00
Upside	1,552.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.91%	0.00%	4,592.83	4,592.83	3,655.74	2,611.24	2,141.22	1,932.32	2,506.79	1,671.20	4,177.99	0.00
YoY Growth	-	-	0.00%	25.63%	40.00%	21.95%	10.81%	-22.92%	50.00%	-60.00%	0.00%	0.00%
Dividend Yield	-	-	7.23%	5.46%	2.86%	1.67%	2.38%	4.96%	6.09%	3.74%	8.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,075.37
(-) Cash Dividends Paid (M)	24,020.23
(=) Cash Retained (M)	14,055.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,615.07	4,759.42	2,855.65
Cash Retained (M)	14,055.14	14,055.14	14,055.14
(-) Cash Required (M)	-7,615.07	-4,759.42	-2,855.65
(=) Excess Retained (M)	6,440.07	9,295.72	11,199.49
(/) Shares Outstanding (M)	6.01	6.01	6.01
(=) Excess Retained per Share	1,072.41	1,547.93	1,864.95
LTM Dividend per Share	3,999.87	3,999.87	3,999.87
(+) Excess Retained per Share	1,072.41	1,547.93	1,864.95
(=) Adjusted Dividend	5,072.28	5,547.80	5,864.82
WACC / Discount Rate	0.99%	0.99%	0.99%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,070,250.69	$1,181,682.30	$1,260,936.65
Upside / Downside	1,669.01%	1,853.19%	1,984.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,075.37	40,550.27	43,186.04	45,993.13	48,982.69	52,166.56	53,731.56
Payout Ratio	63.09%	68.47%	73.85%	79.23%	84.62%	90.00%	92.50%
Projected Dividends (M)	24,020.23	27,764.29	31,893.58	36,442.38	41,447.78	46,949.90	49,701.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.99%	0.99%	0.99%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	27,233.24	27,491.37	27,749.51
Year 2 PV (M)	30,685.19	31,269.65	31,859.63
Year 3 PV (M)	34,391.01	35,378.25	36,384.21
Year 4 PV (M)	38,366.50	39,841.97	41,359.59
Year 5 PV (M)	42,628.33	44,687.30	46,825.06
PV of Terminal Value (M)	4,512,682.72	4,730,646.99	4,956,953.26
Equity Value (M)	4,685,986.99	4,909,315.53	5,141,131.26
Shares Outstanding (M)	6.01	6.01	6.01
Fair Value	$780,315.06	$817,503.94	$856,106.12
Upside / Downside	1,189.78%	1,251.25%	1,315.05%

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

GOLFZON Co., Ltd. (215000.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener