DDM Analysis: 032560.KS

Valuation Snapshot

Stable Growth	$34,821.88 - $163,879.51	$61,505.14
Multi-Stage	$31,177.47 - $34,203.24	$32,661.98
Blended Fair Value	$47,083.56
Current Price	$6,000.00
Upside	684.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.52%	18.54%	225.90	246.48	188.42	137.77	82.45	41.23	82.45	91.29	44.17	53.01
YoY Growth	-	-	-8.35%	30.82%	36.76%	67.09%	100.00%	-50.00%	-9.68%	106.66%	-16.66%	28.58%
Dividend Yield	-	-	4.50%	3.57%	2.14%	1.51%	1.02%	1.05%	1.06%	1.05%	0.57%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,016.90
(-) Cash Dividends Paid (M)	3,170.41
(=) Cash Retained (M)	15,846.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,803.38	2,377.11	1,426.27
Cash Retained (M)	15,846.49	15,846.49	15,846.49
(-) Cash Required (M)	-3,803.38	-2,377.11	-1,426.27
(=) Excess Retained (M)	12,043.11	13,469.38	14,420.22
(/) Shares Outstanding (M)	16.98	16.98	16.98
(=) Excess Retained per Share	709.38	793.39	849.40
LTM Dividend per Share	186.75	186.75	186.75
(+) Excess Retained per Share	709.38	793.39	849.40
(=) Adjusted Dividend	896.13	980.14	1,036.14
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	3.68%	4.68%	5.68%
Fair Value	$34,821.88	$61,505.14	$163,879.51
Upside / Downside	480.36%	925.09%	2,631.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,016.90	19,907.03	20,838.84	21,814.25	22,835.33	23,904.20	24,621.32
Payout Ratio	16.67%	31.34%	46.00%	60.67%	75.33%	90.00%	92.50%
Projected Dividends (M)	3,170.41	6,238.31	9,586.47	13,234.40	17,202.84	21,513.78	22,774.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	3.68%	4.68%	5.68%
Year 1 PV (M)	5,809.85	5,865.89	5,921.92
Year 2 PV (M)	8,314.86	8,476.03	8,638.74
Year 3 PV (M)	10,690.52	11,002.84	11,321.19
Year 4 PV (M)	12,941.73	13,448.30	13,969.59
Year 5 PV (M)	15,073.26	15,814.33	16,584.26
PV of Terminal Value (M)	476,469.72	499,894.98	524,232.67
Equity Value (M)	529,299.95	554,502.36	580,668.37
Shares Outstanding (M)	16.98	16.98	16.98
Fair Value	$31,177.47	$32,661.98	$34,203.24
Upside / Downside	419.62%	444.37%	470.05%

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

Analysis Mode

Ticker

Industry

Sector

Hwang Kum Steel & Technology Co., Ltd (032560.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener