DDM Analysis: 014680.KS

Valuation Snapshot

Stable Growth	$2,337,434.93 - $2,753,894.38	$2,580,802.34
Multi-Stage	$4,274,932.48 - $4,693,568.50	$4,480,333.09
Blended Fair Value	$3,530,567.72
Current Price	$209,000.00
Upside	1,589.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.18%	15.60%	2,124.83	2,237.36	2,263.44	1,910.42	1,495.52	1,196.04	997.00	1,086.63	911.50	598.20
YoY Growth	-	-	-5.03%	-1.15%	18.48%	27.74%	25.04%	19.96%	-8.25%	19.21%	52.37%	20.00%
Dividend Yield	-	-	1.80%	1.10%	0.95%	0.78%	0.62%	1.52%	1.21%	1.54%	1.19%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	154,003.45
(-) Cash Dividends Paid (M)	23,858.96
(=) Cash Retained (M)	130,144.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,800.69	19,250.43	11,550.26
Cash Retained (M)	130,144.49	130,144.49	130,144.49
(-) Cash Required (M)	-30,800.69	-19,250.43	-11,550.26
(=) Excess Retained (M)	99,343.80	110,894.06	118,594.23
(/) Shares Outstanding (M)	11.12	11.12	11.12
(=) Excess Retained per Share	8,932.59	9,971.14	10,663.51
LTM Dividend per Share	2,145.30	2,145.30	2,145.30
(+) Excess Retained per Share	8,932.59	9,971.14	10,663.51
(=) Adjusted Dividend	11,077.89	12,116.44	12,808.81
WACC / Discount Rate	-16.22%	-16.22%	-16.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,337,434.93	$2,580,802.34	$2,753,894.38
Upside / Downside	1,018.39%	1,134.83%	1,217.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	154,003.45	164,013.68	174,674.56	186,028.41	198,120.26	210,998.07	217,328.02
Payout Ratio	15.49%	30.39%	45.30%	60.20%	75.10%	90.00%	92.50%
Projected Dividends (M)	23,858.96	49,850.29	79,119.70	111,983.51	148,785.33	189,898.27	201,028.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-16.22%	-16.22%	-16.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	58,942.80	59,501.50	60,060.20
Year 2 PV (M)	110,614.16	112,721.05	114,847.82
Year 3 PV (M)	185,115.69	190,429.70	195,844.44
Year 4 PV (M)	290,812.02	301,995.82	313,499.15
Year 5 PV (M)	438,870.38	460,067.99	482,076.87
PV of Terminal Value (M)	46,459,306.56	48,703,308.44	51,033,193.55
Equity Value (M)	47,543,661.62	49,828,024.51	52,199,522.04
Shares Outstanding (M)	11.12	11.12	11.12
Fair Value	$4,274,932.48	$4,480,333.09	$4,693,568.50
Upside / Downside	1,945.42%	2,043.70%	2,145.73%

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

Hansol Chemical Co., Ltd. (014680.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener