DDM Analysis: 088350.KS

Valuation Snapshot

Stable Growth	$13,431.53 - $23,267.59	$17,655.18
Multi-Stage	$22,122.03 - $24,337.10	$23,208.16
Blended Fair Value	$20,431.67
Current Price	$3,145.00
Upside	549.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.22%	2.47%	193.40	68.69	128.20	31.18	31.18	103.95	145.53	99.01	187.11	205.91
YoY Growth	-	-	181.57%	-46.42%	311.10%	0.00%	-70.00%	-28.57%	46.99%	-47.09%	-9.13%	35.89%
Dividend Yield	-	-	7.60%	2.42%	5.34%	0.99%	0.97%	7.48%	3.64%	1.60%	3.10%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	756,722.72
(-) Cash Dividends Paid (M)	46,515.00
(=) Cash Retained (M)	710,207.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	151,344.54	94,590.34	56,754.20
Cash Retained (M)	710,207.72	710,207.72	710,207.72
(-) Cash Required (M)	-151,344.54	-94,590.34	-56,754.20
(=) Excess Retained (M)	558,863.17	615,617.38	653,453.51
(/) Shares Outstanding (M)	722.84	722.84	722.84
(=) Excess Retained per Share	773.15	851.67	904.01
LTM Dividend per Share	64.35	64.35	64.35
(+) Excess Retained per Share	773.15	851.67	904.01
(=) Adjusted Dividend	837.50	916.02	968.36
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	0.47%	1.47%	2.47%
Fair Value	$13,431.53	$17,655.18	$23,267.59
Upside / Downside	327.08%	461.37%	639.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	756,722.72	767,846.63	779,134.06	790,587.41	802,209.14	814,001.70	838,421.75
Payout Ratio	6.15%	22.92%	39.69%	56.46%	73.23%	90.00%	92.50%
Projected Dividends (M)	46,515.00	175,971.41	309,223.82	446,355.86	587,452.78	732,601.53	775,540.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	0.47%	1.47%	2.47%
Year 1 PV (M)	163,243.33	164,868.13	166,492.92
Year 2 PV (M)	266,109.02	271,432.67	276,809.04
Year 3 PV (M)	356,337.24	367,083.61	378,043.88
Year 4 PV (M)	435,057.11	452,638.30	470,747.04
Year 5 PV (M)	503,308.72	528,860.03	555,438.68
PV of Terminal Value (M)	14,266,630.44	14,990,899.74	15,744,289.85
Equity Value (M)	15,990,685.86	16,775,782.47	17,591,821.42
Shares Outstanding (M)	722.84	722.84	722.84
Fair Value	$22,122.03	$23,208.16	$24,337.10
Upside / Downside	603.40%	637.94%	673.83%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hanwha Life Insurance Co., Ltd. (088350.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener