DDM Analysis: 002460.KS

Valuation Snapshot

Stable Growth	$80,493.74 - $214,671.65	$123,297.18
Multi-Stage	$91,611.61 - $100,575.24	$96,008.69
Blended Fair Value	$109,652.94
Current Price	$10,070.00
Upside	988.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-16.49%	4.84%	483.18	483.18	1,279.20	831.48	639.60	1,189.65	1,138.49	918.78	665.18	511.68
YoY Growth	-	-	0.00%	-62.23%	53.85%	30.00%	-46.24%	4.49%	23.91%	38.13%	30.00%	69.82%
Dividend Yield	-	-	5.11%	4.85%	13.07%	4.04%	5.24%	15.97%	7.88%	6.10%	4.87%	3.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,198.81
(-) Cash Dividends Paid (M)	4,732.36
(=) Cash Retained (M)	28,466.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,639.76	4,149.85	2,489.91
Cash Retained (M)	28,466.44	28,466.44	28,466.44
(-) Cash Required (M)	-6,639.76	-4,149.85	-2,489.91
(=) Excess Retained (M)	21,826.68	24,316.59	25,976.53
(/) Shares Outstanding (M)	9.47	9.47	9.47
(=) Excess Retained per Share	2,305.55	2,568.56	2,743.90
LTM Dividend per Share	499.88	499.88	499.88
(+) Excess Retained per Share	2,305.55	2,568.56	2,743.90
(=) Adjusted Dividend	2,805.43	3,068.44	3,243.78
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.84%	3.84%	4.84%
Fair Value	$80,493.74	$123,297.18	$214,671.65
Upside / Downside	699.34%	1,124.40%	2,031.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,198.81	34,472.20	35,794.43	37,167.37	38,592.98	40,073.27	41,275.47
Payout Ratio	14.25%	29.40%	44.55%	59.70%	74.85%	90.00%	92.50%
Projected Dividends (M)	4,732.36	10,136.10	15,947.41	22,189.61	28,887.20	36,065.94	38,179.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.84%	3.84%	4.84%
Year 1 PV (M)	9,432.91	9,524.64	9,616.37
Year 2 PV (M)	13,811.47	14,081.39	14,353.92
Year 3 PV (M)	17,884.40	18,411.23	18,948.31
Year 4 PV (M)	21,667.32	22,522.49	23,402.73
Year 5 PV (M)	25,175.15	26,423.24	27,720.34
PV of Terminal Value (M)	779,315.85	817,951.31	858,104.11
Equity Value (M)	867,287.11	908,914.30	952,145.78
Shares Outstanding (M)	9.47	9.47	9.47
Fair Value	$91,611.61	$96,008.69	$100,575.24
Upside / Downside	809.75%	853.41%	898.76%

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

HS Hwasung Co., Ltd. (002460.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener