DDM Analysis: 014680.KS

Valuation Snapshot

Stable Growth	$2,337,434.93 - $2,753,894.38	$2,580,802.34
Multi-Stage	$4,209,819.21 - $4,622,062.61	$4,412,083.41
Blended Fair Value	$3,496,442.87
Current Price	$209,000.00
Upside	1,572.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.18%	15.60%	2,124.83	2,237.36	2,263.44	1,910.42	1,495.52	1,196.04	997.00	1,086.63	911.50	598.20
YoY Growth	-	-	-5.03%	-1.15%	18.48%	27.74%	25.04%	19.96%	-8.25%	19.21%	52.37%	20.00%
Dividend Yield	-	-	1.80%	1.10%	0.95%	0.78%	0.62%	1.52%	1.21%	1.54%	1.19%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	154,003.45
(-) Cash Dividends Paid (M)	23,858.96
(=) Cash Retained (M)	130,144.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,800.69	19,250.43	11,550.26
Cash Retained (M)	130,144.49	130,144.49	130,144.49
(-) Cash Required (M)	-30,800.69	-19,250.43	-11,550.26
(=) Excess Retained (M)	99,343.80	110,894.06	118,594.23
(/) Shares Outstanding (M)	11.12	11.12	11.12
(=) Excess Retained per Share	8,932.59	9,971.14	10,663.51
LTM Dividend per Share	2,145.30	2,145.30	2,145.30
(+) Excess Retained per Share	8,932.59	9,971.14	10,663.51
(=) Adjusted Dividend	11,077.89	12,116.44	12,808.81
WACC / Discount Rate	-15.96%	-15.96%	-15.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,337,434.93	$2,580,802.34	$2,753,894.38
Upside / Downside	1,018.39%	1,134.83%	1,217.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	154,003.45	164,013.68	174,674.56	186,028.41	198,120.26	210,998.07	217,328.02
Payout Ratio	15.49%	30.39%	45.30%	60.20%	75.10%	90.00%	92.50%
Projected Dividends (M)	23,858.96	49,850.29	79,119.70	111,983.51	148,785.33	189,898.27	201,028.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-15.96%	-15.96%	-15.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	58,761.20	59,318.18	59,875.16
Year 2 PV (M)	109,933.61	112,027.54	114,141.22
Year 3 PV (M)	183,409.95	188,674.99	194,039.84
Year 4 PV (M)	287,244.61	298,291.23	309,653.44
Year 5 PV (M)	432,151.18	453,024.24	474,696.17
PV of Terminal Value (M)	45,748,003.78	47,957,649.46	50,251,863.49
Equity Value (M)	46,819,504.33	49,068,985.64	51,404,269.31
Shares Outstanding (M)	11.12	11.12	11.12
Fair Value	$4,209,819.21	$4,412,083.41	$4,622,062.61
Upside / Downside	1,914.27%	2,011.04%	2,111.51%

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

Hansol Chemical Co., Ltd. (014680.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener