DDM Analysis: 293480.KS

Valuation Snapshot

Stable Growth	$10,577.41 - $16,299.27	$13,238.20
Multi-Stage	$23,611.70 - $25,990.22	$24,777.59
Blended Fair Value	$19,007.90
Current Price	$12,100.00
Upside	57.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.37%	0.00%	510.20	510.20	510.20	463.90	418.42	260.68	173.80	59.17	0.00	0.14
YoY Growth	-	-	0.00%	0.00%	9.98%	10.87%	60.51%	49.99%	193.72%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	4.98%	3.69%	3.43%	2.40%	1.87%	1.42%	0.76%	0.20%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,911.90
(-) Cash Dividends Paid (M)	8,822.74
(=) Cash Retained (M)	11,089.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,982.38	2,488.99	1,493.39
Cash Retained (M)	11,089.16	11,089.16	11,089.16
(-) Cash Required (M)	-3,982.38	-2,488.99	-1,493.39
(=) Excess Retained (M)	7,106.78	8,600.17	9,595.77
(/) Shares Outstanding (M)	17.29	17.29	17.29
(=) Excess Retained per Share	410.97	497.33	554.90
LTM Dividend per Share	510.20	510.20	510.20
(+) Excess Retained per Share	410.97	497.33	554.90
(=) Adjusted Dividend	921.17	1,007.53	1,065.10
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$10,577.41	$13,238.20	$16,299.27
Upside / Downside	-12.58%	9.41%	34.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,911.90	19,712.78	19,515.65	19,320.50	19,127.29	18,936.02	19,504.10
Payout Ratio	44.31%	53.45%	62.59%	71.72%	80.86%	90.00%	92.50%
Projected Dividends (M)	8,822.74	10,535.91	12,213.93	13,857.35	15,466.67	17,042.42	18,041.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	9,789.76	9,889.65	9,989.55
Year 2 PV (M)	10,545.22	10,761.53	10,980.03
Year 3 PV (M)	11,116.81	11,460.60	11,811.41
Year 4 PV (M)	11,529.14	12,006.97	12,499.50
Year 5 PV (M)	11,804.06	12,418.72	13,058.73
PV of Terminal Value (M)	353,526.26	371,935.19	391,103.14
Equity Value (M)	408,311.24	428,472.66	449,442.35
Shares Outstanding (M)	17.29	17.29	17.29
Fair Value	$23,611.70	$24,777.59	$25,990.22
Upside / Downside	95.14%	104.77%	114.80%

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

Hana Pharm Co., Ltd. (293480.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener