DDM Analysis: 032560.KS

Valuation Snapshot

Stable Growth	$34,821.88 - $163,879.51	$61,505.14
Multi-Stage	$31,177.47 - $34,203.24	$32,661.98
Blended Fair Value	$47,083.56
Current Price	$6,000.00
Upside	684.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.52%	18.54%	225.90	246.48	188.42	137.77	82.45	41.23	82.45	91.29	44.17	53.01
YoY Growth	-	-	-8.35%	30.82%	36.76%	67.09%	100.00%	-50.00%	-9.68%	106.66%	-16.66%	28.58%
Dividend Yield	-	-	4.50%	3.57%	2.14%	1.51%	1.02%	1.05%	1.06%	1.05%	0.57%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,016.90
(-) Cash Dividends Paid (M)	3,170.41
(=) Cash Retained (M)	15,846.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,803.38	2,377.11	1,426.27
Cash Retained (M)	15,846.49	15,846.49	15,846.49
(-) Cash Required (M)	-3,803.38	-2,377.11	-1,426.27
(=) Excess Retained (M)	12,043.11	13,469.38	14,420.22
(/) Shares Outstanding (M)	16.98	16.98	16.98
(=) Excess Retained per Share	709.38	793.39	849.40
LTM Dividend per Share	186.75	186.75	186.75
(+) Excess Retained per Share	709.38	793.39	849.40
(=) Adjusted Dividend	896.13	980.14	1,036.14
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	3.68%	4.68%	5.68%
Fair Value	$34,821.88	$61,505.14	$163,879.51
Upside / Downside	480.36%	925.09%	2,631.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,016.90	19,907.03	20,838.84	21,814.25	22,835.33	23,904.20	24,621.32
Payout Ratio	16.67%	31.34%	46.00%	60.67%	75.33%	90.00%	92.50%
Projected Dividends (M)	3,170.41	6,238.31	9,586.47	13,234.40	17,202.84	21,513.78	22,774.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	3.68%	4.68%	5.68%
Year 1 PV (M)	5,809.85	5,865.89	5,921.92
Year 2 PV (M)	8,314.86	8,476.03	8,638.74
Year 3 PV (M)	10,690.52	11,002.84	11,321.19
Year 4 PV (M)	12,941.73	13,448.30	13,969.59
Year 5 PV (M)	15,073.26	15,814.33	16,584.26
PV of Terminal Value (M)	476,469.72	499,894.98	524,232.67
Equity Value (M)	529,299.95	554,502.36	580,668.37
Shares Outstanding (M)	16.98	16.98	16.98
Fair Value	$31,177.47	$32,661.98	$34,203.24
Upside / Downside	419.62%	444.37%	470.05%

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

Hwang Kum Steel & Technology Co., Ltd (032560.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener