DDM Analysis: 012330.KS

Valuation Snapshot

Stable Growth	$1,063,731.57 - $2,888,450.77	$1,638,334.02
Multi-Stage	$1,158,824.81 - $1,271,919.29	$1,214,305.29
Blended Fair Value	$1,426,319.65
Current Price	$298,500.00
Upside	377.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.02%	7.92%	4,441.77	4,014.65	4,024.96	5,050.39	3,065.17	5,177.70	3,624.39	3,635.31	3,627.34	3,195.90
YoY Growth	-	-	10.64%	-0.26%	-20.30%	64.77%	-40.80%	42.86%	-0.30%	0.22%	13.50%	54.12%
Dividend Yield	-	-	1.71%	1.60%	1.86%	2.35%	1.05%	3.05%	1.72%	1.52%	1.51%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,172,240.00
(-) Cash Dividends Paid (M)	583,383.00
(=) Cash Retained (M)	3,588,857.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	834,448.00	521,530.00	312,918.00
Cash Retained (M)	3,588,857.00	3,588,857.00	3,588,857.00
(-) Cash Required (M)	-834,448.00	-521,530.00	-312,918.00
(=) Excess Retained (M)	2,754,409.00	3,067,327.00	3,275,939.00
(/) Shares Outstanding (M)	91.45	91.45	91.45
(=) Excess Retained per Share	30,117.89	33,539.47	35,820.52
LTM Dividend per Share	6,378.96	6,378.96	6,378.96
(+) Excess Retained per Share	30,117.89	33,539.47	35,820.52
(=) Adjusted Dividend	36,496.85	39,918.43	42,199.48
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.00%	4.00%	5.00%
Fair Value	$1,063,731.57	$1,638,334.02	$2,888,450.77
Upside / Downside	256.36%	448.86%	867.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,172,240.00	4,339,278.46	4,513,004.42	4,693,685.62	4,881,600.51	5,077,038.70	5,229,349.86
Payout Ratio	13.98%	29.19%	44.39%	59.59%	74.80%	90.00%	92.50%
Projected Dividends (M)	583,383.00	1,266,461.43	2,003,299.80	2,797,107.86	3,651,266.22	4,569,334.83	4,837,148.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.00%	4.00%	5.00%
Year 1 PV (M)	1,177,315.66	1,188,745.51	1,200,175.36
Year 2 PV (M)	1,731,202.42	1,764,980.01	1,799,083.94
Year 3 PV (M)	2,247,046.55	2,313,129.67	2,380,495.87
Year 4 PV (M)	2,726,762.45	2,834,204.51	2,944,790.86
Year 5 PV (M)	3,172,179.41	3,329,182.41	3,492,341.30
PV of Terminal Value (M)	94,924,947.33	99,623,137.37	104,505,537.67
Equity Value (M)	105,979,453.82	111,053,379.48	116,322,425.00
Shares Outstanding (M)	91.45	91.45	91.45
Fair Value	$1,158,824.81	$1,214,305.29	$1,271,919.29
Upside / Downside	288.22%	306.80%	326.10%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hyundai Mobis Co.,Ltd (012330.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener