DDM Analysis: 012630.KS

Valuation Snapshot

Stable Growth	$261,634.27 - $1,003,235.74	$749,371.91
Multi-Stage	$121,428.81 - $132,990.11	$127,103.04
Blended Fair Value	$438,237.48
Current Price	$17,400.00
Upside	2,418.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.27%	23.62%	978.24	912.08	969.20	1,070.97	597.29	224.13	1,564.79	1,200.89	797.45	492.62
YoY Growth	-	-	7.25%	-5.89%	-9.50%	79.31%	166.49%	-85.68%	30.30%	50.59%	61.88%	319.69%
Dividend Yield	-	-	6.57%	10.94%	14.34%	15.08%	5.31%	3.02%	7.98%	3.12%	1.96%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	251,723.26
(-) Cash Dividends Paid (M)	17,510.85
(=) Cash Retained (M)	234,212.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	50,344.65	31,465.41	18,879.24
Cash Retained (M)	234,212.42	234,212.42	234,212.42
(-) Cash Required (M)	-50,344.65	-31,465.41	-18,879.24
(=) Excess Retained (M)	183,867.76	202,747.01	215,333.17
(/) Shares Outstanding (M)	49.90	49.90	49.90
(=) Excess Retained per Share	3,684.72	4,063.07	4,315.29
LTM Dividend per Share	350.92	350.92	350.92
(+) Excess Retained per Share	3,684.72	4,063.07	4,315.29
(=) Adjusted Dividend	4,035.64	4,413.99	4,666.21
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$261,634.27	$749,371.91	$1,003,235.74
Upside / Downside	1,403.65%	4,206.74%	5,665.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	251,723.26	268,085.27	285,510.81	304,069.02	323,833.50	344,882.68	355,229.16
Payout Ratio	6.96%	23.57%	40.17%	56.78%	73.39%	90.00%	92.50%
Projected Dividends (M)	17,510.85	63,174.59	114,700.64	172,658.16	237,665.55	310,394.41	328,586.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	58,417.78	58,971.51	59,525.23
Year 2 PV (M)	98,077.89	99,946.00	101,831.73
Year 3 PV (M)	136,519.61	140,438.60	144,431.88
Year 4 PV (M)	173,770.81	180,453.54	187,327.20
Year 5 PV (M)	209,858.77	219,995.03	230,519.23
PV of Terminal Value (M)	5,382,652.74	5,642,636.88	5,912,571.22
Equity Value (M)	6,059,297.60	6,342,441.55	6,636,206.48
Shares Outstanding (M)	49.90	49.90	49.90
Fair Value	$121,428.81	$127,103.04	$132,990.11
Upside / Downside	597.87%	630.48%	664.31%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

HDC HOLDINGS CO.,Ltd (012630.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener