DDM Analysis: 088350.KS

Valuation Snapshot

Stable Growth	$13,429.90 - $23,263.46	$17,652.64
Multi-Stage	$22,117.27 - $24,331.84	$23,203.16
Blended Fair Value	$20,427.90
Current Price	$3,145.00
Upside	549.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.22%	2.47%	193.40	68.69	128.20	31.18	31.18	103.95	145.53	99.01	187.11	205.91
YoY Growth	-	-	181.57%	-46.42%	311.10%	0.00%	-70.00%	-28.57%	46.99%	-47.09%	-9.13%	35.89%
Dividend Yield	-	-	7.60%	2.42%	5.34%	0.99%	0.97%	7.48%	3.64%	1.60%	3.10%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	756,722.72
(-) Cash Dividends Paid (M)	46,515.00
(=) Cash Retained (M)	710,207.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	151,344.54	94,590.34	56,754.20
Cash Retained (M)	710,207.72	710,207.72	710,207.72
(-) Cash Required (M)	-151,344.54	-94,590.34	-56,754.20
(=) Excess Retained (M)	558,863.17	615,617.38	653,453.51
(/) Shares Outstanding (M)	722.84	722.84	722.84
(=) Excess Retained per Share	773.15	851.67	904.01
LTM Dividend per Share	64.35	64.35	64.35
(+) Excess Retained per Share	773.15	851.67	904.01
(=) Adjusted Dividend	837.50	916.02	968.36
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.47%	1.47%	2.47%
Fair Value	$13,429.90	$17,652.64	$23,263.46
Upside / Downside	327.02%	461.29%	639.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	756,722.72	767,846.63	779,134.06	790,587.41	802,209.14	814,001.70	838,421.75
Payout Ratio	6.15%	22.92%	39.69%	56.46%	73.23%	90.00%	92.50%
Projected Dividends (M)	46,515.00	175,971.41	309,223.82	446,355.86	587,452.78	732,601.53	775,540.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.47%	1.47%	2.47%
Year 1 PV (M)	163,242.17	164,866.96	166,491.74
Year 2 PV (M)	266,105.24	271,428.81	276,805.11
Year 3 PV (M)	356,329.65	367,075.79	378,035.83
Year 4 PV (M)	435,044.76	452,625.45	470,733.68
Year 5 PV (M)	503,290.86	528,841.26	555,418.97
PV of Terminal Value (M)	14,263,230.29	14,987,326.98	15,740,537.53
Equity Value (M)	15,987,242.97	16,772,165.24	17,588,022.86
Shares Outstanding (M)	722.84	722.84	722.84
Fair Value	$22,117.27	$23,203.16	$24,331.84
Upside / Downside	603.25%	637.78%	673.67%

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

Hanwha Life Insurance Co., Ltd. (088350.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener