DDM Analysis: 014680.KS

Valuation Snapshot

Stable Growth	$2,337,434.93 - $2,753,894.38	$2,580,802.34
Multi-Stage	$4,209,819.21 - $4,622,062.61	$4,412,083.41
Blended Fair Value	$3,496,442.87
Current Price	$209,000.00
Upside	1,572.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.18%	15.60%	2,124.83	2,237.36	2,263.44	1,910.42	1,495.52	1,196.04	997.00	1,086.63	911.50	598.20
YoY Growth	-	-	-5.03%	-1.15%	18.48%	27.74%	25.04%	19.96%	-8.25%	19.21%	52.37%	20.00%
Dividend Yield	-	-	1.80%	1.10%	0.95%	0.78%	0.62%	1.52%	1.21%	1.54%	1.19%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	154,003.45
(-) Cash Dividends Paid (M)	23,858.96
(=) Cash Retained (M)	130,144.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,800.69	19,250.43	11,550.26
Cash Retained (M)	130,144.49	130,144.49	130,144.49
(-) Cash Required (M)	-30,800.69	-19,250.43	-11,550.26
(=) Excess Retained (M)	99,343.80	110,894.06	118,594.23
(/) Shares Outstanding (M)	11.12	11.12	11.12
(=) Excess Retained per Share	8,932.59	9,971.14	10,663.51
LTM Dividend per Share	2,145.30	2,145.30	2,145.30
(+) Excess Retained per Share	8,932.59	9,971.14	10,663.51
(=) Adjusted Dividend	11,077.89	12,116.44	12,808.81
WACC / Discount Rate	-15.96%	-15.96%	-15.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,337,434.93	$2,580,802.34	$2,753,894.38
Upside / Downside	1,018.39%	1,134.83%	1,217.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	154,003.45	164,013.68	174,674.56	186,028.41	198,120.26	210,998.07	217,328.02
Payout Ratio	15.49%	30.39%	45.30%	60.20%	75.10%	90.00%	92.50%
Projected Dividends (M)	23,858.96	49,850.29	79,119.70	111,983.51	148,785.33	189,898.27	201,028.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-15.96%	-15.96%	-15.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	58,761.20	59,318.18	59,875.16
Year 2 PV (M)	109,933.61	112,027.54	114,141.22
Year 3 PV (M)	183,409.95	188,674.99	194,039.84
Year 4 PV (M)	287,244.61	298,291.23	309,653.44
Year 5 PV (M)	432,151.18	453,024.24	474,696.17
PV of Terminal Value (M)	45,748,003.78	47,957,649.46	50,251,863.49
Equity Value (M)	46,819,504.33	49,068,985.64	51,404,269.31
Shares Outstanding (M)	11.12	11.12	11.12
Fair Value	$4,209,819.21	$4,412,083.41	$4,622,062.61
Upside / Downside	1,914.27%	2,011.04%	2,111.51%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hansol Chemical Co., Ltd. (014680.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener