DDM Analysis: 180640.KS

Valuation Snapshot

Stable Growth	$88,724.50 - $155,888.74	$117,284.78
Multi-Stage	$83,705.12 - $91,637.88	$87,598.22
Blended Fair Value	$102,441.50
Current Price	$118,200.00
Upside	-13.33%
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	5.69%	17.47%	353.63	224.25	35.63	35.63	227.90	268.09	111.82	85.65	158.31	132.10
YoY Growth	-	-	57.70%	529.32%	0.00%	-84.36%	-14.99%	139.75%	30.56%	-45.90%	19.84%	86.89%
Dividend Yield	-	-	0.44%	0.36%	0.08%	0.06%	0.40%	0.36%	0.44%	0.41%	0.81%	0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	434,392.40
(-) Cash Dividends Paid (M)	24,080.17
(=) Cash Retained (M)	410,312.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	86,878.48	54,299.05	32,579.43
Cash Retained (M)	410,312.23	410,312.23	410,312.23
(-) Cash Required (M)	-86,878.48	-54,299.05	-32,579.43
(=) Excess Retained (M)	323,433.75	356,013.18	377,732.80
(/) Shares Outstanding (M)	66.86	66.86	66.86
(=) Excess Retained per Share	4,837.68	5,324.97	5,649.84
LTM Dividend per Share	360.17	360.17	360.17
(+) Excess Retained per Share	4,837.68	5,324.97	5,649.84
(=) Adjusted Dividend	5,197.85	5,685.15	6,010.01
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	3.69%	4.69%	5.69%
Fair Value	$88,724.50	$117,284.78	$155,888.74
Upside / Downside	-24.94%	-0.77%	31.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	434,392.40	454,786.91	476,138.94	498,493.44	521,897.47	546,400.31	562,792.32
Payout Ratio	5.54%	22.43%	39.33%	56.22%	73.11%	90.00%	92.50%
Projected Dividends (M)	24,080.17	102,030.22	187,246.63	280,239.88	381,552.37	491,760.28	520,582.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	3.69%	4.69%	5.69%
Year 1 PV (M)	92,061.43	92,949.24	93,837.05
Year 2 PV (M)	152,444.50	155,398.92	158,381.70
Year 3 PV (M)	205,862.17	211,875.59	218,004.99
Year 4 PV (M)	252,900.46	262,798.04	272,983.34
Year 5 PV (M)	294,101.87	308,559.14	323,579.45
PV of Terminal Value (M)	4,598,923.96	4,824,994.96	5,059,870.28
Equity Value (M)	5,596,294.37	5,856,575.90	6,126,656.81
Shares Outstanding (M)	66.86	66.86	66.86
Fair Value	$83,705.12	$87,598.22	$91,637.88
Upside / Downside	-29.18%	-25.89%	-22.47%

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

Mode

Ticker

Industry

Sector

Hanjin Kal (180640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener