DDM Analysis: 317400.KS

Valuation Snapshot

Stable Growth	$8,597.03 - $14,116.98	$11,054.87
Multi-Stage	$27,365.24 - $30,164.11	$28,736.94
Blended Fair Value	$19,895.90
Current Price	$3,290.00
Upside	504.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	507.75	431.10	168.64	87.34	58.23	0.00	0.00	108.77	108.75	0.00
YoY Growth	-	-	17.78%	155.64%	93.07%	50.00%	0.00%	0.00%	-100.00%	0.03%	0.00%	0.00%
Dividend Yield	-	-	16.02%	10.14%	2.62%	0.93%	0.53%	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)	35,835.71
(-) Cash Dividends Paid (M)	23,253.78
(=) Cash Retained (M)	12,581.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,167.14	4,479.46	2,687.68
Cash Retained (M)	12,581.93	12,581.93	12,581.93
(-) Cash Required (M)	-7,167.14	-4,479.46	-2,687.68
(=) Excess Retained (M)	5,414.79	8,102.47	9,894.25
(/) Shares Outstanding (M)	46.00	46.00	46.00
(=) Excess Retained per Share	117.72	176.16	215.11
LTM Dividend per Share	505.56	505.56	505.56
(+) Excess Retained per Share	117.72	176.16	215.11
(=) Adjusted Dividend	623.29	681.72	720.68
WACC / Discount Rate	5.11%	5.11%	5.11%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$8,597.03	$11,054.87	$14,116.98
Upside / Downside	161.31%	236.01%	329.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,835.71	35,477.35	35,122.58	34,771.35	34,423.64	34,079.40	35,101.78
Payout Ratio	64.89%	69.91%	74.93%	79.96%	84.98%	90.00%	92.50%
Projected Dividends (M)	23,253.78	24,802.92	26,318.74	27,801.78	29,252.52	30,671.46	32,469.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.11%	5.11%	5.11%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	23,359.85	23,598.22	23,836.59
Year 2 PV (M)	23,345.33	23,824.19	24,307.92
Year 3 PV (M)	23,226.02	23,944.30	24,677.23
Year 4 PV (M)	23,016.16	23,970.07	24,953.33
Year 5 PV (M)	22,728.53	23,912.06	25,144.38
PV of Terminal Value (M)	1,143,008.94	1,202,528.07	1,264,501.21
Equity Value (M)	1,258,684.83	1,321,776.91	1,387,420.67
Shares Outstanding (M)	46.00	46.00	46.00
Fair Value	$27,365.24	$28,736.94	$30,164.11
Upside / Downside	731.77%	773.46%	816.84%

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

Xi S&D Inc. (317400.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener