DDM Analysis: 011500.KS

Valuation Snapshot

Stable Growth	$3,117.97 - $4,642.35	$3,843.97
Multi-Stage	$4,665.77 - $5,125.13	$4,891.02
Blended Fair Value	$4,367.50
Current Price	$13,870.00
Upside	-68.51%
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	0.00%	4.14%	120.18	120.18	230.35	180.28	150.23	120.18	140.22	110.17	100.15	90.14
YoY Growth	-	-	0.00%	-47.83%	27.78%	20.00%	25.00%	-14.29%	27.27%	10.00%	11.11%	12.50%
Dividend Yield	-	-	0.83%	0.57%	1.11%	1.12%	0.94%	3.03%	3.46%	2.30%	1.79%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,770.03
(-) Cash Dividends Paid (M)	917.64
(=) Cash Retained (M)	4,852.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,154.01	721.25	432.75
Cash Retained (M)	4,852.39	4,852.39	4,852.39
(-) Cash Required (M)	-1,154.01	-721.25	-432.75
(=) Excess Retained (M)	3,698.38	4,131.13	4,419.63
(/) Shares Outstanding (M)	15.27	15.27	15.27
(=) Excess Retained per Share	242.19	270.53	289.42
LTM Dividend per Share	60.09	60.09	60.09
(+) Excess Retained per Share	242.19	270.53	289.42
(=) Adjusted Dividend	302.28	330.62	349.51
WACC / Discount Rate	8.91%	8.91%	8.91%
Growth Rate	-0.71%	0.29%	1.29%
Fair Value	$3,117.97	$3,843.97	$4,642.35
Upside / Downside	-77.52%	-72.29%	-66.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,770.03	5,786.55	5,803.12	5,819.74	5,836.41	5,853.12	6,028.72
Payout Ratio	15.90%	30.72%	45.54%	60.36%	75.18%	90.00%	92.50%
Projected Dividends (M)	917.64	1,777.79	2,642.87	3,512.88	4,387.85	5,267.81	5,576.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.91%	8.91%	8.91%
Growth Rate	-0.71%	0.29%	1.29%
Year 1 PV (M)	1,616.04	1,632.32	1,648.60
Year 2 PV (M)	2,183.83	2,228.04	2,272.70
Year 3 PV (M)	2,638.63	2,719.16	2,801.32
Year 4 PV (M)	2,995.98	3,118.52	3,244.78
Year 5 PV (M)	3,269.56	3,437.56	3,612.40
PV of Terminal Value (M)	58,544.80	61,553.07	64,683.75
Equity Value (M)	71,248.85	74,688.68	78,263.55
Shares Outstanding (M)	15.27	15.27	15.27
Fair Value	$4,665.77	$4,891.02	$5,125.13
Upside / Downside	-66.36%	-64.74%	-63.05%

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

Mode

Ticker

Industry

Sector

Hannong Chemicals Inc. (011500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener