DDM Analysis: 002030.KS

Valuation Snapshot

Stable Growth	$1,364,230.60 - $5,102,337.08	$4,072,485.27
Multi-Stage	$774,739.94 - $848,556.15	$810,964.78
Blended Fair Value	$2,441,725.02
Current Price	$350,500.00
Upside	596.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.26%	33.79%	12,754.41	11,016.10	8,870.95	5,603.00	5,326.51	5,753.77	4,432.65	7,376.81	3,224.69	4,467.38
YoY Growth	-	-	15.78%	24.18%	58.32%	5.19%	-7.43%	29.80%	-39.91%	128.76%	-27.82%	543.44%
Dividend Yield	-	-	4.91%	4.61%	6.21%	3.54%	4.40%	7.69%	3.41%	6.20%	3.31%	4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	42,935.28
(-) Cash Dividends Paid (M)	17,183.05
(=) Cash Retained (M)	25,752.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,587.06	5,366.91	3,220.15
Cash Retained (M)	25,752.23	25,752.23	25,752.23
(-) Cash Required (M)	-8,587.06	-5,366.91	-3,220.15
(=) Excess Retained (M)	17,165.18	20,385.32	22,532.09
(/) Shares Outstanding (M)	1.66	1.66	1.66
(=) Excess Retained per Share	10,331.13	12,269.23	13,561.29
LTM Dividend per Share	10,341.89	10,341.89	10,341.89
(+) Excess Retained per Share	10,331.13	12,269.23	13,561.29
(=) Adjusted Dividend	20,673.02	22,611.12	23,903.18
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	4.73%	5.73%	6.73%
Fair Value	$1,364,230.60	$4,072,485.27	$5,102,337.08
Upside / Downside	289.22%	1,061.91%	1,355.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	42,935.28	45,395.15	47,995.95	50,745.75	53,653.10	56,727.02	58,428.83
Payout Ratio	40.02%	50.02%	60.01%	70.01%	80.00%	90.00%	92.50%
Projected Dividends (M)	17,183.05	22,705.14	28,803.56	35,526.25	42,924.72	51,054.32	54,046.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	4.73%	5.73%	6.73%
Year 1 PV (M)	21,154.23	21,356.22	21,558.21
Year 2 PV (M)	25,003.02	25,482.78	25,967.10
Year 3 PV (M)	28,732.19	29,563.12	30,409.91
Year 4 PV (M)	32,344.46	33,597.62	34,886.85
Year 5 PV (M)	35,842.48	37,586.67	39,398.11
PV of Terminal Value (M)	1,144,154.05	1,199,831.59	1,257,655.87
Equity Value (M)	1,287,230.42	1,347,417.99	1,409,876.04
Shares Outstanding (M)	1.66	1.66	1.66
Fair Value	$774,739.94	$810,964.78	$848,556.15
Upside / Downside	121.04%	131.37%	142.10%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Asia Holdings Co., Ltd. (002030.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener