DDM Analysis: 284740.KS

Valuation Snapshot

Stable Growth	$49,337.53 - $76,524.86	$61,920.95
Multi-Stage	$65,860.77 - $72,233.36	$68,986.67
Blended Fair Value	$65,453.81
Current Price	$26,200.00
Upside	149.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	51.43%	0.00%	1,175.04	700.07	650.06	600.06	137.27	147.56	0.00	0.00	0.00	0.00
YoY Growth	-	-	67.85%	7.69%	8.33%	337.14%	-6.97%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.68%	3.16%	2.45%	1.70%	0.32%	0.46%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	114,511.60
(-) Cash Dividends Paid (M)	22,422.38
(=) Cash Retained (M)	92,089.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,902.32	14,313.95	8,588.37
Cash Retained (M)	92,089.22	92,089.22	92,089.22
(-) Cash Required (M)	-22,902.32	-14,313.95	-8,588.37
(=) Excess Retained (M)	69,186.90	77,775.27	83,500.85
(/) Shares Outstanding (M)	22.42	22.42	22.42
(=) Excess Retained per Share	3,085.91	3,468.97	3,724.35
LTM Dividend per Share	1,000.10	1,000.10	1,000.10
(+) Excess Retained per Share	3,085.91	3,468.97	3,724.35
(=) Adjusted Dividend	4,086.01	4,469.07	4,724.44
WACC / Discount Rate	9.08%	9.08%	9.08%
Growth Rate	0.73%	1.73%	2.73%
Fair Value	$49,337.53	$61,920.95	$76,524.86
Upside / Downside	88.31%	136.34%	192.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	114,511.60	116,497.22	118,517.26	120,572.33	122,663.04	124,790.00	128,533.70
Payout Ratio	19.58%	33.66%	47.75%	61.83%	75.92%	90.00%	92.50%
Projected Dividends (M)	22,422.38	39,218.44	56,590.25	74,552.71	93,121.09	112,311.00	118,893.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.08%	9.08%	9.08%
Growth Rate	0.73%	1.73%	2.73%
Year 1 PV (M)	35,601.56	35,954.98	36,308.41
Year 2 PV (M)	46,633.61	47,564.08	48,503.74
Year 3 PV (M)	55,769.86	57,447.31	59,158.06
Year 4 PV (M)	63,235.78	65,784.42	68,409.34
Year 5 PV (M)	69,233.43	72,738.79	76,384.71
PV of Terminal Value (M)	1,206,140.61	1,267,208.71	1,330,725.68
Equity Value (M)	1,476,614.86	1,546,698.30	1,619,489.95
Shares Outstanding (M)	22.42	22.42	22.42
Fair Value	$65,860.77	$68,986.67	$72,233.36
Upside / Downside	151.38%	163.31%	175.70%

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

CUCKOO Homesys Co., Ltd (284740.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener