DDM Analysis: 000880.KS

Valuation Snapshot

Stable Growth	$2,726,766.70 - $3,212,593.17	$3,010,670.28
Multi-Stage	$601,704.74 - $659,664.62	$630,147.49
Blended Fair Value	$1,820,408.89
Current Price	$84,600.00
Upside	2,051.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.50%	10.23%	957.79	957.79	907.72	850.12	851.76	806.50	731.04	740.97	452.10	452.10
YoY Growth	-	-	0.00%	5.52%	6.78%	-0.19%	5.61%	10.32%	-1.34%	63.89%	0.00%	24.98%
Dividend Yield	-	-	2.34%	3.55%	3.46%	2.70%	2.67%	5.27%	2.36%	1.89%	1.26%	1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,243,530.00
(-) Cash Dividends Paid (M)	72,164.00
(=) Cash Retained (M)	1,171,366.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	248,706.00	155,441.25	93,264.75
Cash Retained (M)	1,171,366.00	1,171,366.00	1,171,366.00
(-) Cash Required (M)	-248,706.00	-155,441.25	-93,264.75
(=) Excess Retained (M)	922,660.00	1,015,924.75	1,078,101.25
(/) Shares Outstanding (M)	76.98	76.98	76.98
(=) Excess Retained per Share	11,985.63	13,197.17	14,004.86
LTM Dividend per Share	937.43	937.43	937.43
(+) Excess Retained per Share	11,985.63	13,197.17	14,004.86
(=) Adjusted Dividend	12,923.06	14,134.60	14,942.29
WACC / Discount Rate	5.73%	5.73%	5.73%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,726,766.70	$3,010,670.28	$3,212,593.17
Upside / Downside	3,123.13%	3,458.71%	3,697.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,243,530.00	1,324,359.45	1,410,442.81	1,502,121.60	1,599,759.50	1,703,743.87	1,754,856.18
Payout Ratio	5.80%	22.64%	39.48%	56.32%	73.16%	90.00%	92.50%
Projected Dividends (M)	72,164.00	299,868.43	556,869.54	846,013.85	1,170,394.15	1,533,369.48	1,623,241.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.73%	5.73%	5.73%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	280,941.69	283,604.64	286,267.59
Year 2 PV (M)	488,792.29	498,102.41	507,500.36
Year 3 PV (M)	695,718.89	715,690.48	736,040.66
Year 4 PV (M)	901,724.57	936,402.35	972,070.86
Year 5 PV (M)	1,106,812.40	1,160,271.85	1,215,777.33
PV of Terminal Value (M)	42,845,541.54	44,914,997.22	47,063,655.84
Equity Value (M)	46,319,531.38	48,509,068.95	50,781,312.64
Shares Outstanding (M)	76.98	76.98	76.98
Fair Value	$601,704.74	$630,147.49	$659,664.62
Upside / Downside	611.23%	644.86%	679.75%

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

Hanwha Corporation (000880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener