DDM Analysis: 002030.KS

Valuation Snapshot

Stable Growth	$1,364,545.43 - $5,102,337.08	$4,075,027.14
Multi-Stage	$774,828.81 - $848,653.81	$811,057.97
Blended Fair Value	$2,443,042.56
Current Price	$350,500.00
Upside	597.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.26%	33.79%	12,754.41	11,016.10	8,870.95	5,603.00	5,326.51	5,753.77	4,432.65	7,376.81	3,224.69	4,467.38
YoY Growth	-	-	15.78%	24.18%	58.32%	5.19%	-7.43%	29.80%	-39.91%	128.76%	-27.82%	543.44%
Dividend Yield	-	-	4.91%	4.61%	6.21%	3.54%	4.40%	7.69%	3.41%	6.20%	3.31%	4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	42,935.28
(-) Cash Dividends Paid (M)	17,183.05
(=) Cash Retained (M)	25,752.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,587.06	5,366.91	3,220.15
Cash Retained (M)	25,752.23	25,752.23	25,752.23
(-) Cash Required (M)	-8,587.06	-5,366.91	-3,220.15
(=) Excess Retained (M)	17,165.18	20,385.32	22,532.09
(/) Shares Outstanding (M)	1.66	1.66	1.66
(=) Excess Retained per Share	10,331.13	12,269.23	13,561.29
LTM Dividend per Share	10,341.89	10,341.89	10,341.89
(+) Excess Retained per Share	10,331.13	12,269.23	13,561.29
(=) Adjusted Dividend	20,673.02	22,611.12	23,903.18
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	4.73%	5.73%	6.73%
Fair Value	$1,364,545.43	$4,075,027.14	$5,102,337.08
Upside / Downside	289.31%	1,062.63%	1,355.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	42,935.28	45,395.15	47,995.95	50,745.75	53,653.10	56,727.02	58,428.83
Payout Ratio	40.02%	50.02%	60.01%	70.01%	80.00%	90.00%	92.50%
Projected Dividends (M)	17,183.05	22,705.14	28,803.56	35,526.25	42,924.72	51,054.32	54,046.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	4.73%	5.73%	6.73%
Year 1 PV (M)	21,154.30	21,356.29	21,558.28
Year 2 PV (M)	25,003.19	25,482.95	25,967.27
Year 3 PV (M)	28,732.49	29,563.42	30,410.22
Year 4 PV (M)	32,344.90	33,598.08	34,887.33
Year 5 PV (M)	35,843.09	37,587.31	39,398.78
PV of Terminal Value (M)	1,144,300.10	1,199,984.75	1,257,816.42
Equity Value (M)	1,287,378.07	1,347,572.81	1,410,038.31
Shares Outstanding (M)	1.66	1.66	1.66
Fair Value	$774,828.81	$811,057.97	$848,653.81
Upside / Downside	121.06%	131.40%	142.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Asia Holdings Co., Ltd. (002030.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener