DDM Analysis: 241590.KS

Valuation Snapshot

Stable Growth	$1,580.46 - $4,276.64	$2,431.95
Multi-Stage	$5,867.21 - $6,472.39	$6,163.82
Blended Fair Value	$4,297.89
Current Price	$6,060.00
Upside	-29.08%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.91%	0.00%	35.20	35.32	35.14	55.35	35.12	27.70	18.08	12.15	0.00	0.00
YoY Growth	-	-	-0.34%	0.50%	-36.51%	57.58%	26.82%	53.16%	48.80%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.42%	0.47%	0.41%	0.36%	0.19%	0.26%	0.15%	0.11%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,464.59
(-) Cash Dividends Paid (M)	2,735.57
(=) Cash Retained (M)	2,729.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,092.92	683.07	409.84
Cash Retained (M)	2,729.02	2,729.02	2,729.02
(-) Cash Required (M)	-1,092.92	-683.07	-409.84
(=) Excess Retained (M)	1,636.10	2,045.95	2,319.17
(/) Shares Outstanding (M)	77.56	77.56	77.56
(=) Excess Retained per Share	21.10	26.38	29.90
LTM Dividend per Share	35.27	35.27	35.27
(+) Excess Retained per Share	21.10	26.38	29.90
(=) Adjusted Dividend	56.37	61.65	65.17
WACC / Discount Rate	2.96%	2.96%	2.96%
Growth Rate	-0.59%	0.41%	1.41%
Fair Value	$1,580.46	$2,431.95	$4,276.64
Upside / Downside	-73.92%	-59.87%	-29.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,464.59	5,487.08	5,509.66	5,532.33	5,555.10	5,577.96	5,745.30
Payout Ratio	50.06%	58.05%	66.04%	74.02%	82.01%	90.00%	92.50%
Projected Dividends (M)	2,735.57	3,185.13	3,638.35	4,095.25	4,555.85	5,020.16	5,314.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.96%	2.96%	2.96%
Growth Rate	-0.59%	0.41%	1.41%
Year 1 PV (M)	3,062.85	3,093.66	3,124.47
Year 2 PV (M)	3,364.34	3,432.37	3,501.07
Year 3 PV (M)	3,641.44	3,752.43	3,865.67
Year 4 PV (M)	3,895.46	4,054.58	4,218.53
Year 5 PV (M)	4,127.67	4,339.49	4,559.92
PV of Terminal Value (M)	436,959.50	459,383.42	482,718.64
Equity Value (M)	455,051.25	478,055.95	501,988.30
Shares Outstanding (M)	77.56	77.56	77.56
Fair Value	$5,867.21	$6,163.82	$6,472.39
Upside / Downside	-3.18%	1.71%	6.81%

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

Hwaseung Enterprise Co., Ltd. (241590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener