DDM Analysis: 006060.KS

Valuation Snapshot

Stable Growth	$14,342.77 - $72,067.50	$25,659.19
Multi-Stage	$13,574.28 - $14,879.66	$14,214.76
Blended Fair Value	$19,936.97
Current Price	$3,925.00
Upside	407.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.72%	0.00%	205.69	209.08	220.39	251.18	65.12	56.00	40.66	35.36	27.99	0.00
YoY Growth	-	-	-1.62%	-5.13%	-12.26%	285.75%	16.28%	37.73%	14.97%	26.35%	0.00%	0.00%
Dividend Yield	-	-	4.33%	5.98%	5.78%	4.53%	0.84%	0.82%	0.44%	0.42%	0.26%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,214.51
(-) Cash Dividends Paid (M)	10,759.45
(=) Cash Retained (M)	11,455.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,442.90	2,776.81	1,666.09
Cash Retained (M)	11,455.06	11,455.06	11,455.06
(-) Cash Required (M)	-4,442.90	-2,776.81	-1,666.09
(=) Excess Retained (M)	7,012.16	8,678.25	9,788.98
(/) Shares Outstanding (M)	49.10	49.10	49.10
(=) Excess Retained per Share	142.80	176.73	199.35
LTM Dividend per Share	219.12	219.12	219.12
(+) Excess Retained per Share	142.80	176.73	199.35
(=) Adjusted Dividend	361.92	395.85	418.47
WACC / Discount Rate	6.16%	6.16%	6.16%
Growth Rate	3.55%	4.55%	5.55%
Fair Value	$14,342.77	$25,659.19	$72,067.50
Upside / Downside	265.42%	553.74%	1,736.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,214.51	23,224.65	24,280.71	25,384.80	26,539.09	27,745.87	28,578.25
Payout Ratio	48.43%	56.75%	65.06%	73.37%	81.69%	90.00%	92.50%
Projected Dividends (M)	10,759.45	13,179.40	15,797.18	18,625.77	21,678.95	24,971.28	26,434.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.16%	6.16%	6.16%
Growth Rate	3.55%	4.55%	5.55%
Year 1 PV (M)	12,295.90	12,414.65	12,533.40
Year 2 PV (M)	13,750.20	14,017.07	14,286.50
Year 3 PV (M)	15,125.47	15,567.93	16,018.94
Year 4 PV (M)	16,424.71	17,068.44	17,730.91
Year 5 PV (M)	17,650.83	18,519.76	19,422.58
PV of Terminal Value (M)	591,299.23	620,408.23	650,652.50
Equity Value (M)	666,546.33	697,996.07	730,644.83
Shares Outstanding (M)	49.10	49.10	49.10
Fair Value	$13,574.28	$14,214.76	$14,879.66
Upside / Downside	245.84%	262.16%	279.10%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 105 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688006.SS	Zhejiang HangKe Technology Incorporated Company	0.77%	$0.23	40.60%
688106.SS	Suzhou Jinhong Gas Co.,Ltd.	0.77%	$0.15	67.86%
688665.SS	Cubic Sensor and Instrument Co., Ltd	0.77%	$0.38	23.98%
7187.T	J-Lease Co.,Ltd.	0.77%	$11.20	8.80%
9879.HK	Migao Group Holdings Limited	0.77%	$0.06	9.90%
AER	AerCap Holdings N.V.	0.77%	$1.12	5.14%
BKL.AX	Blackmores Limited	0.77%	$0.73	37.39%
BORR	Borr Drilling Limited	0.77%	$0.03	12.72%
NTHOL.IS	Net Holding A.S.	0.77%	$0.38	6.82%
OSW	OneSpaWorld Holdings Limited	0.77%	$0.16	22.40%
PAP.AT	Papoutsanis S.A.	0.77%	$0.03	13.39%
002444.SZ	Hangzhou Greatstar Industrial Co., Ltd	0.76%	$0.26	12.20%
002821.SZ	Asymchem Laboratories (Tianjin) Co., Ltd.	0.76%	$0.71	24.14%
300174.SZ	Fujian Yuanli Active Carbon Co.,Ltd.	0.76%	$0.12	17.32%
300739.SZ	Sunshine Global Circuits Co.,Ltd.	0.76%	$0.14	96.29%
5457.TWO	Speed Tech Corp.	0.76%	$0.32	12.63%
600223.SS	Lushang Freda Pharmaceutical Co., Ltd. Class A	0.76%	$0.06	26.50%
600305.SS	Jiangsu Hengshun Vinegar-Industry Co.,Ltd	0.76%	$0.06	44.11%
601689.SS	Ningbo Tuopu Group Co.,Ltd.	0.76%	$0.59	37.35%
603276.SS	Jiangsu Hengxing New Material	0.76%	$0.13	63.62%
603602.SS	Hangzhou Freely Communication Co., Ltd.	0.76%	$0.11	87.04%
6037.T	Rakumachi,inc.	0.76%	$8.26	14.70%
688518.SS	Shenzhen United Winners Laser Co., Ltd.	0.76%	$0.19	35.43%
BIR-PA.TO	Birchcliff Energy Ltd.	0.76%	$0.19	70.83%
BNT	Brookfield Wealth Solutions Ltd.	0.76%	$0.35	8.16%
GOTL-A.ST	Rederiaktiebolaget Gotland (publ)	0.76%	$20.31	59.62%
002700.KS	Shinil Electronics Co.,Ltd	0.75%	$9.92	21.49%
019180.KS	THN Corporation	0.75%	$60.02	2.14%
1471.HK	Zhongmiao	0.75%	$0.13	37.87%
2492.T	Infomart Corporation	0.75%	$3.16	44.10%
300176.SZ	GuangDong HongTeo Technology Co.,Ltd. Class A	0.75%	$0.05	74.24%
300790.SZ	DongGuan YuTong Optical Technology Co.,Ltd.	0.75%	$0.22	35.26%
300971.SZ	Xiangyang BOYA Precision Industrial Equipments Co., Ltd	0.75%	$0.18	29.36%
329180.KS	Hd Hyundai Heavy Industries Co., Ltd.	0.75%	$3,761.22	25.83%
375500.KS	DL E&C Co.,Ltd.	0.75%	$300.93	16.73%
603538.SS	Ningbo Menovo Pharmaceutical Co., Ltd.	0.75%	$0.14	34.15%
603698.SS	Changzheng Engineering Co.,LTD	0.75%	$0.29	79.72%
603979.SS	JCHX Mining Management Co.,Ltd.	0.75%	$0.57	16.95%
605128.SS	Shanghai Yanpu Metal Products Co.,Ltd	0.75%	$0.28	37.61%
6693.HK	Chifeng Gold	0.75%	$0.23	19.89%
7092.T	Fast Fitness Japan Incorporated	0.75%	$17.23	13.99%
9072.T	NIKKON Holdings Co.,Ltd.	0.75%	$25.57	19.54%
9822.KL	SAM Engineering & Equipment (M) Berhad	0.75%	$0.03	22.52%
NZL.NZ	New Zealand Rural Land Company Limited	0.75%	$0.01	3.51%
TOSK.JK	Topindo Solusi Komunika Tbk.	0.75%	$0.47	26.94%
WTON.JK	PT Wijaya Karya Beton Tbk	0.75%	$0.75	16.39%
000800.SZ	FAW Jiefang Group Co., Ltd	0.74%	$0.05	39.16%
002101.SZ	Guangdong Hongtu Technology (holdings) Co.,Ltd.	0.74%	$0.09	16.78%
002145.SZ	Tinergy Chemical Co., Ltd.	0.74%	$0.04	30.03%
002463.SZ	Wus Printed Circuit (Kunshan) Co., Ltd.	0.74%	$0.54	30.40%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

HWASEUNG Industries Co.,Ltd. (006060.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener