DDM Analysis: 161390.KS

Valuation Snapshot

Stable Growth	$625,333.98 - $1,531,956.64	$1,435,667.72
Multi-Stage	$221,391.25 - $242,406.59	$231,705.55
Blended Fair Value	$833,686.64
Current Price	$39,750.00
Upside	1,997.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.28%	12.35%	1,295.81	802.72	697.30	647.49	556.25	455.13	404.56	438.22	404.56	404.54
YoY Growth	-	-	61.43%	15.12%	7.69%	16.40%	22.22%	12.50%	-7.68%	8.32%	0.00%	0.01%
Dividend Yield	-	-	3.28%	1.48%	2.00%	1.92%	1.13%	2.35%	1.05%	0.82%	0.74%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	943,298.21
(-) Cash Dividends Paid (M)	243,977.51
(=) Cash Retained (M)	699,320.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	188,659.64	117,912.28	70,747.37
Cash Retained (M)	699,320.70	699,320.70	699,320.70
(-) Cash Required (M)	-188,659.64	-117,912.28	-70,747.37
(=) Excess Retained (M)	510,661.06	581,408.43	628,573.34
(/) Shares Outstanding (M)	122.46	122.46	122.46
(=) Excess Retained per Share	4,170.13	4,747.87	5,133.02
LTM Dividend per Share	1,992.36	1,992.36	1,992.36
(+) Excess Retained per Share	4,170.13	4,747.87	5,133.02
(=) Adjusted Dividend	6,162.49	6,740.22	7,125.38
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$625,333.98	$1,435,667.72	$1,531,956.64
Upside / Downside	1,473.17%	3,511.74%	3,753.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	943,298.21	1,004,612.59	1,069,912.41	1,139,456.72	1,213,521.40	1,292,400.29	1,331,172.30
Payout Ratio	25.86%	38.69%	51.52%	64.35%	77.17%	90.00%	92.50%
Projected Dividends (M)	243,977.51	388,699.10	551,203.70	733,191.64	936,509.18	1,163,160.26	1,231,334.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	361,414.05	364,839.77	368,265.50
Year 2 PV (M)	476,535.34	485,612.00	494,774.28
Year 3 PV (M)	589,375.37	606,294.22	623,533.80
Year 4 PV (M)	699,967.72	726,886.50	754,574.34
Year 5 PV (M)	808,345.50	847,388.89	887,926.56
PV of Terminal Value (M)	24,175,215.12	25,342,887.05	26,555,248.53
Equity Value (M)	27,110,853.09	28,373,908.42	29,684,323.00
Shares Outstanding (M)	122.46	122.46	122.46
Fair Value	$221,391.25	$231,705.55	$242,406.59
Upside / Downside	456.96%	482.91%	509.83%

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

Hankook Tire & Technology Co., Ltd. (161390.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener