DDM Analysis: 008930.KS

Valuation Snapshot

Stable Growth	$36,039.89 - $179,795.19	$64,380.25
Multi-Stage	$21,555.69 - $23,578.33	$22,548.53
Blended Fair Value	$43,464.39
Current Price	$38,900.00
Upside	11.73%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.32%	0.00%	302.41	198.38	196.27	192.46	188.72	185.04	181.44	0.00	410.97	0.00
YoY Growth	-	-	52.44%	1.08%	1.98%	1.98%	1.99%	1.98%	0.00%	-100.00%	0.00%	0.00%
Dividend Yield	-	-	1.15%	0.53%	0.50%	0.44%	0.34%	0.73%	0.25%	0.00%	0.79%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,141.59
(-) Cash Dividends Paid (M)	13,542.74
(=) Cash Retained (M)	61,598.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,028.32	9,392.70	5,635.62
Cash Retained (M)	61,598.85	61,598.85	61,598.85
(-) Cash Required (M)	-15,028.32	-9,392.70	-5,635.62
(=) Excess Retained (M)	46,570.53	52,206.15	55,963.23
(/) Shares Outstanding (M)	67.21	67.21	67.21
(=) Excess Retained per Share	692.95	776.80	832.71
LTM Dividend per Share	201.51	201.51	201.51
(+) Excess Retained per Share	692.95	776.80	832.71
(=) Adjusted Dividend	894.46	978.32	1,034.22
WACC / Discount Rate	8.12%	8.12%	8.12%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,039.89	$64,380.25	$179,795.19
Upside / Downside	-7.35%	65.50%	362.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,141.59	80,025.79	85,227.47	90,767.26	96,667.13	102,950.49	106,039.01
Payout Ratio	18.02%	32.42%	46.81%	61.21%	75.60%	90.00%	92.50%
Projected Dividends (M)	13,542.74	25,943.06	39,898.20	55,557.90	73,084.79	92,655.44	98,086.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.12%	8.12%	8.12%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,769.75	23,995.05	24,220.36
Year 2 PV (M)	33,493.46	34,131.42	34,775.40
Year 3 PV (M)	42,732.27	43,958.96	45,208.91
Year 4 PV (M)	51,503.95	53,484.65	55,521.93
Year 5 PV (M)	59,825.72	62,715.32	65,715.52
PV of Terminal Value (M)	1,237,352.23	1,297,116.80	1,359,168.71
Equity Value (M)	1,448,677.38	1,515,402.21	1,584,610.82
Shares Outstanding (M)	67.21	67.21	67.21
Fair Value	$21,555.69	$22,548.53	$23,578.33
Upside / Downside	-44.59%	-42.03%	-39.39%

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

Hanmi Science Co., Ltd. (008930.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener