DDM Analysis: 001500.KS

Valuation Snapshot

Stable Growth	$15,980.46 - $29,803.68	$21,628.48
Multi-Stage	$23,212.43 - $25,488.89	$24,328.97
Blended Fair Value	$22,978.73
Current Price	$8,330.00
Upside	175.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.43%	0.00%	318.35	415.22	576.75	483.56	438.73	268.91	239.03	239.03	268.91	89.64
YoY Growth	-	-	-23.33%	-28.01%	19.27%	10.22%	63.15%	12.50%	0.00%	-11.11%	200.00%	0.00%
Dividend Yield	-	-	5.65%	5.10%	7.09%	4.72%	3.64%	4.16%	2.72%	2.46%	2.70%	0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52,573.00
(-) Cash Dividends Paid (M)	14,074.00
(=) Cash Retained (M)	38,499.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,514.60	6,571.63	3,942.98
Cash Retained (M)	38,499.00	38,499.00	38,499.00
(-) Cash Required (M)	-10,514.60	-6,571.63	-3,942.98
(=) Excess Retained (M)	27,984.40	31,927.38	34,556.03
(/) Shares Outstanding (M)	49.09	49.09	49.09
(=) Excess Retained per Share	570.02	650.33	703.87
LTM Dividend per Share	286.67	286.67	286.67
(+) Excess Retained per Share	570.02	650.33	703.87
(=) Adjusted Dividend	856.69	937.00	990.55
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	1.43%	2.43%	3.43%
Fair Value	$15,980.46	$21,628.48	$29,803.68
Upside / Downside	91.84%	159.65%	257.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52,573.00	53,852.00	55,162.11	56,504.10	57,878.73	59,286.80	61,065.41
Payout Ratio	26.77%	39.42%	52.06%	64.71%	77.35%	90.00%	92.50%
Projected Dividends (M)	14,074.00	21,226.47	28,718.63	36,562.76	44,771.56	53,358.12	56,485.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	1.43%	2.43%	3.43%
Year 1 PV (M)	19,667.97	19,861.87	20,055.77
Year 2 PV (M)	24,656.25	25,144.81	25,638.15
Year 3 PV (M)	29,086.00	29,954.76	30,840.65
Year 4 PV (M)	33,001.13	34,321.90	35,681.93
Year 5 PV (M)	36,442.56	38,274.72	40,179.84
PV of Terminal Value (M)	996,740.02	1,046,851.42	1,098,958.35
Equity Value (M)	1,139,593.93	1,194,409.48	1,251,354.70
Shares Outstanding (M)	49.09	49.09	49.09
Fair Value	$23,212.43	$24,328.97	$25,488.89
Upside / Downside	178.66%	192.06%	205.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Hyundai Motor Securities Co., Ltd. (001500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener