DDM Analysis: 161390.KS

Valuation Snapshot

Stable Growth	$625,333.98 - $1,531,956.64	$1,435,667.72
Multi-Stage	$221,391.25 - $242,406.59	$231,705.55
Blended Fair Value	$833,686.64
Current Price	$39,750.00
Upside	1,997.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.28%	12.35%	1,295.81	802.72	697.30	647.49	556.25	455.13	404.56	438.22	404.56	404.54
YoY Growth	-	-	61.43%	15.12%	7.69%	16.40%	22.22%	12.50%	-7.68%	8.32%	0.00%	0.01%
Dividend Yield	-	-	3.28%	1.48%	2.00%	1.92%	1.13%	2.35%	1.05%	0.82%	0.74%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	943,298.21
(-) Cash Dividends Paid (M)	243,977.51
(=) Cash Retained (M)	699,320.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	188,659.64	117,912.28	70,747.37
Cash Retained (M)	699,320.70	699,320.70	699,320.70
(-) Cash Required (M)	-188,659.64	-117,912.28	-70,747.37
(=) Excess Retained (M)	510,661.06	581,408.43	628,573.34
(/) Shares Outstanding (M)	122.46	122.46	122.46
(=) Excess Retained per Share	4,170.13	4,747.87	5,133.02
LTM Dividend per Share	1,992.36	1,992.36	1,992.36
(+) Excess Retained per Share	4,170.13	4,747.87	5,133.02
(=) Adjusted Dividend	6,162.49	6,740.22	7,125.38
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$625,333.98	$1,435,667.72	$1,531,956.64
Upside / Downside	1,473.17%	3,511.74%	3,753.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	943,298.21	1,004,612.59	1,069,912.41	1,139,456.72	1,213,521.40	1,292,400.29	1,331,172.30
Payout Ratio	25.86%	38.69%	51.52%	64.35%	77.17%	90.00%	92.50%
Projected Dividends (M)	243,977.51	388,699.10	551,203.70	733,191.64	936,509.18	1,163,160.26	1,231,334.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	361,414.05	364,839.77	368,265.50
Year 2 PV (M)	476,535.34	485,612.00	494,774.28
Year 3 PV (M)	589,375.37	606,294.22	623,533.80
Year 4 PV (M)	699,967.72	726,886.50	754,574.34
Year 5 PV (M)	808,345.50	847,388.89	887,926.56
PV of Terminal Value (M)	24,175,215.12	25,342,887.05	26,555,248.53
Equity Value (M)	27,110,853.09	28,373,908.42	29,684,323.00
Shares Outstanding (M)	122.46	122.46	122.46
Fair Value	$221,391.25	$231,705.55	$242,406.59
Upside / Downside	456.96%	482.91%	509.83%

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

Hankook Tire & Technology Co., Ltd. (161390.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener