DDM Analysis: 004960.KS

Valuation Snapshot

Stable Growth	$16,168.65 - $29,875.23	$21,806.78
Multi-Stage	$86,449.21 - $95,713.38	$90,986.64
Blended Fair Value	$56,396.71
Current Price	$7,710.00
Upside	631.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-23.23%	2.11%	100.07	300.19	350.22	400.24	350.22	375.23	353.35	219.81	0.00	0.00
YoY Growth	-	-	-66.66%	-14.29%	-12.50%	14.29%	-6.67%	6.19%	60.76%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	1.73%	4.43%	4.65%	2.09%	1.74%	3.46%	1.86%	1.09%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,439.91
(-) Cash Dividends Paid (M)	1,157.55
(=) Cash Retained (M)	12,282.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,687.98	1,679.99	1,007.99
Cash Retained (M)	12,282.36	12,282.36	12,282.36
(-) Cash Required (M)	-2,687.98	-1,679.99	-1,007.99
(=) Excess Retained (M)	9,594.37	10,602.37	11,274.36
(/) Shares Outstanding (M)	11.57	11.57	11.57
(=) Excess Retained per Share	829.44	916.58	974.68
LTM Dividend per Share	100.07	100.07	100.07
(+) Excess Retained per Share	829.44	916.58	974.68
(=) Adjusted Dividend	929.51	1,016.66	1,074.75
WACC / Discount Rate	1.84%	1.84%	1.84%
Growth Rate	-3.69%	-2.69%	-1.69%
Fair Value	$16,168.65	$21,806.78	$29,875.23
Upside / Downside	109.71%	182.84%	287.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,439.91	13,077.96	12,725.77	12,383.06	12,049.58	11,725.08	12,076.83
Payout Ratio	8.61%	24.89%	41.17%	57.45%	73.72%	90.00%	92.50%
Projected Dividends (M)	1,157.55	3,255.14	5,238.90	7,113.46	8,883.26	10,552.57	11,171.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.84%	1.84%	1.84%
Growth Rate	-3.69%	-2.69%	-1.69%
Year 1 PV (M)	3,163.37	3,196.21	3,229.06
Year 2 PV (M)	4,947.68	5,050.96	5,155.31
Year 3 PV (M)	6,528.63	6,734.12	6,943.88
Year 4 PV (M)	7,923.08	8,257.31	8,602.01
Year 5 PV (M)	9,146.61	9,631.44	10,136.62
PV of Terminal Value (M)	968,270.29	1,019,595.15	1,073,073.75
Equity Value (M)	999,979.65	1,052,465.20	1,107,140.62
Shares Outstanding (M)	11.57	11.57	11.57
Fair Value	$86,449.21	$90,986.64	$95,713.38
Upside / Downside	1,021.26%	1,080.11%	1,141.42%

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

HANSHIN Engineering & Construction Co., Ltd. (004960.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener