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 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

Mode

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