DDM Analysis: 195870.KS

Valuation Snapshot

Stable Growth	$64,311.34 - $308,919.00	$139,379.43
Multi-Stage	$35,080.21 - $38,333.64	$36,677.32
Blended Fair Value	$88,028.38
Current Price	$30,800.00
Upside	185.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.57%	0.00%	898.01	898.01	598.67	449.00	349.22	299.34	299.34	249.45	0.00	0.00
YoY Growth	-	-	0.00%	50.00%	33.33%	28.57%	16.67%	0.00%	20.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.43%	1.70%	1.13%	0.86%	1.05%	2.17%	2.10%	1.26%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	26,465.29
(-) Cash Dividends Paid (M)	13,600.00
(=) Cash Retained (M)	12,865.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,293.06	3,308.16	1,984.90
Cash Retained (M)	12,865.29	12,865.29	12,865.29
(-) Cash Required (M)	-5,293.06	-3,308.16	-1,984.90
(=) Excess Retained (M)	7,572.23	9,557.13	10,880.39
(/) Shares Outstanding (M)	17.04	17.04	17.04
(=) Excess Retained per Share	444.44	560.94	638.61
LTM Dividend per Share	798.23	798.23	798.23
(+) Excess Retained per Share	444.44	560.94	638.61
(=) Adjusted Dividend	1,242.67	1,359.17	1,436.83
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$64,311.34	$139,379.43	$308,919.00
Upside / Downside	108.80%	352.53%	902.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	26,465.29	28,185.53	30,017.59	31,968.74	34,046.71	36,259.74	37,347.53
Payout Ratio	51.39%	59.11%	66.83%	74.56%	82.28%	90.00%	92.50%
Projected Dividends (M)	13,600.00	16,660.60	20,061.61	23,834.36	28,012.82	32,633.77	34,546.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,347.20	15,492.67	15,638.15
Year 2 PV (M)	17,023.28	17,347.52	17,674.83
Year 3 PV (M)	18,630.29	19,165.10	19,710.05
Year 4 PV (M)	20,170.27	20,945.96	21,743.81
Year 5 PV (M)	21,645.16	22,690.63	23,776.11
PV of Terminal Value (M)	504,871.70	529,257.20	554,575.98
Equity Value (M)	597,687.91	624,899.09	653,118.93
Shares Outstanding (M)	17.04	17.04	17.04
Fair Value	$35,080.21	$36,677.32	$38,333.64
Upside / Downside	13.90%	19.08%	24.46%

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

HAESUNG DS Co., Ltd. (195870.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener