DDM Analysis: 011500.KS

Valuation Snapshot

Stable Growth	$60,025.05 - $70,802.01	$66,313.64
Multi-Stage	$89,633.70 - $98,975.72	$94,211.91
Blended Fair Value	$80,262.77
Current Price	$13,870.00
Upside	478.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	4.14%	120.18	120.18	230.35	180.28	150.23	120.18	140.22	110.17	100.15	90.14
YoY Growth	-	-	0.00%	-47.83%	27.78%	20.00%	25.00%	-14.29%	27.27%	10.00%	11.11%	12.50%
Dividend Yield	-	-	0.83%	0.57%	1.11%	1.12%	0.94%	3.03%	3.46%	2.30%	1.79%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,770.03
(-) Cash Dividends Paid (M)	917.64
(=) Cash Retained (M)	4,852.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,154.01	721.25	432.75
Cash Retained (M)	4,852.39	4,852.39	4,852.39
(-) Cash Required (M)	-1,154.01	-721.25	-432.75
(=) Excess Retained (M)	3,698.38	4,131.13	4,419.63
(/) Shares Outstanding (M)	15.27	15.27	15.27
(=) Excess Retained per Share	242.19	270.53	289.42
LTM Dividend per Share	60.09	60.09	60.09
(+) Excess Retained per Share	242.19	270.53	289.42
(=) Adjusted Dividend	302.28	330.62	349.51
WACC / Discount Rate	-16.86%	-16.86%	-16.86%
Growth Rate	-0.71%	0.29%	1.29%
Fair Value	$60,025.05	$66,313.64	$70,802.01
Upside / Downside	332.77%	378.11%	410.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,770.03	5,786.55	5,803.12	5,819.74	5,836.41	5,853.12	6,028.72
Payout Ratio	15.90%	30.72%	45.54%	60.36%	75.18%	90.00%	92.50%
Projected Dividends (M)	917.64	1,777.79	2,642.87	3,512.88	4,387.85	5,267.81	5,576.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-16.86%	-16.86%	-16.86%
Growth Rate	-0.71%	0.29%	1.29%
Year 1 PV (M)	2,117.08	2,138.41	2,159.73
Year 2 PV (M)	3,747.91	3,823.78	3,900.42
Year 3 PV (M)	5,932.44	6,113.50	6,298.22
Year 4 PV (M)	8,824.27	9,185.19	9,557.06
Year 5 PV (M)	12,615.77	13,264.02	13,938.65
PV of Terminal Value (M)	1,335,519.32	1,404,143.74	1,475,560.58
Equity Value (M)	1,368,756.80	1,438,668.65	1,511,414.65
Shares Outstanding (M)	15.27	15.27	15.27
Fair Value	$89,633.70	$94,211.91	$98,975.72
Upside / Downside	546.24%	579.25%	613.60%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hannong Chemicals Inc. (011500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener