DDM Analysis: 042670.KS

Valuation Snapshot

Stable Growth	$707.38 - $918.85	$819.22
Multi-Stage	$1,857.86 - $2,067.17	$1,960.19
Blended Fair Value	$1,389.71
Current Price	$12,640.00
Upside	-89.01%
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	-16.47%	2.46%	113.94	248.59	0.00	0.00	152.84	280.21	278.90	243.50	94.94	181.51
YoY Growth	-	-	-54.17%	0.00%	0.00%	-100.00%	-45.45%	0.47%	14.54%	156.49%	-47.70%	103.07%
Dividend Yield	-	-	1.35%	2.97%	0.00%	0.00%	0.54%	3.55%	1.52%	1.00%	0.40%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,980.37
(-) Cash Dividends Paid (M)	13,447.00
(=) Cash Retained (M)	31,533.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,996.07	5,622.55	3,373.53
Cash Retained (M)	31,533.37	31,533.37	31,533.37
(-) Cash Required (M)	-8,996.07	-5,622.55	-3,373.53
(=) Excess Retained (M)	22,537.29	25,910.82	28,159.84
(/) Shares Outstanding (M)	192.64	192.64	192.64
(=) Excess Retained per Share	116.99	134.50	146.18
LTM Dividend per Share	69.80	69.80	69.80
(+) Excess Retained per Share	116.99	134.50	146.18
(=) Adjusted Dividend	186.80	204.31	215.98
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-14.85%	-13.85%	-12.85%
Fair Value	$707.38	$819.22	$918.85
Upside / Downside	-94.40%	-93.52%	-92.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,980.37	38,748.50	33,380.03	28,755.34	24,771.39	21,339.40	21,979.58
Payout Ratio	29.90%	41.92%	53.94%	65.96%	77.98%	90.00%	92.50%
Projected Dividends (M)	13,447.00	16,241.90	18,004.24	18,966.48	19,316.50	19,205.46	20,331.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-14.85%	-13.85%	-12.85%
Year 1 PV (M)	14,915.40	15,090.58	15,265.75
Year 2 PV (M)	15,183.47	15,542.21	15,905.14
Year 3 PV (M)	14,688.62	15,212.26	15,748.19
Year 4 PV (M)	13,737.91	14,394.75	15,074.88
Year 5 PV (M)	12,543.39	13,297.49	14,087.42
PV of Terminal Value (M)	286,829.75	304,073.60	322,137.00
Equity Value (M)	357,898.54	377,610.88	398,218.38
Shares Outstanding (M)	192.64	192.64	192.64
Fair Value	$1,857.86	$1,960.19	$2,067.17
Upside / Downside	-85.30%	-84.49%	-83.65%

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

HD Hyundai Infracore Co., Ltd. (042670.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener