DDM Analysis: 017960.KS

Valuation Snapshot

Stable Growth	$225,828.03 - $266,063.68	$249,340.63
Multi-Stage	$456,714.90 - $501,465.77	$478,671.46
Blended Fair Value	$364,006.05
Current Price	$32,700.00
Upside	1,013.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.71%	4.33%	109.34	112.96	130.33	156.40	99.42	82.85	82.85	107.70	100.05	99.36
YoY Growth	-	-	-3.20%	-13.33%	-16.67%	57.31%	20.00%	0.00%	-23.08%	7.65%	0.70%	38.83%
Dividend Yield	-	-	0.81%	1.05%	1.06%	1.33%	0.81%	1.49%	1.01%	1.72%	1.50%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66,242.00
(-) Cash Dividends Paid (M)	6,398.31
(=) Cash Retained (M)	59,843.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,248.40	8,280.25	4,968.15
Cash Retained (M)	59,843.69	59,843.69	59,843.69
(-) Cash Required (M)	-13,248.40	-8,280.25	-4,968.15
(=) Excess Retained (M)	46,595.29	51,563.44	54,875.54
(/) Shares Outstanding (M)	49.51	49.51	49.51
(=) Excess Retained per Share	941.05	1,041.39	1,108.28
LTM Dividend per Share	129.22	129.22	129.22
(+) Excess Retained per Share	941.05	1,041.39	1,108.28
(=) Adjusted Dividend	1,070.28	1,170.61	1,237.51
WACC / Discount Rate	-17.91%	-17.91%	-17.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$225,828.03	$249,340.63	$266,063.68
Upside / Downside	590.61%	662.51%	713.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66,242.00	70,547.73	75,133.33	80,017.00	85,218.10	90,757.28	93,479.99
Payout Ratio	9.66%	25.73%	41.80%	57.86%	73.93%	90.00%	92.50%
Projected Dividends (M)	6,398.31	18,149.95	31,402.27	46,300.71	63,003.27	81,681.55	86,469.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-17.91%	-17.91%	-17.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,901.26	22,108.86	22,316.45
Year 2 PV (M)	45,724.46	46,595.38	47,474.52
Year 3 PV (M)	81,352.14	83,687.47	86,067.07
Year 4 PV (M)	133,579.01	138,716.08	143,999.92
Year 5 PV (M)	208,974.29	219,067.82	229,547.66
PV of Terminal Value (M)	22,122,250.16	23,190,763.11	24,300,170.57
Equity Value (M)	22,613,781.32	23,700,938.73	24,829,576.20
Shares Outstanding (M)	49.51	49.51	49.51
Fair Value	$456,714.90	$478,671.46	$501,465.77
Upside / Downside	1,296.68%	1,363.83%	1,433.53%

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

Hankuk Carbon Co., Ltd. (017960.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener