DDM Analysis: 000880.KS

Valuation Snapshot

Stable Growth	$2,726,766.70 - $3,212,593.17	$3,010,670.28
Multi-Stage	$601,704.74 - $659,664.62	$630,147.49
Blended Fair Value	$1,820,408.89
Current Price	$84,600.00
Upside	2,051.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.50%	10.23%	957.79	957.79	907.72	850.12	851.76	806.50	731.04	740.97	452.10	452.10
YoY Growth	-	-	0.00%	5.52%	6.78%	-0.19%	5.61%	10.32%	-1.34%	63.89%	0.00%	24.98%
Dividend Yield	-	-	2.34%	3.55%	3.46%	2.70%	2.67%	5.27%	2.36%	1.89%	1.26%	1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,243,530.00
(-) Cash Dividends Paid (M)	72,164.00
(=) Cash Retained (M)	1,171,366.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	248,706.00	155,441.25	93,264.75
Cash Retained (M)	1,171,366.00	1,171,366.00	1,171,366.00
(-) Cash Required (M)	-248,706.00	-155,441.25	-93,264.75
(=) Excess Retained (M)	922,660.00	1,015,924.75	1,078,101.25
(/) Shares Outstanding (M)	76.98	76.98	76.98
(=) Excess Retained per Share	11,985.63	13,197.17	14,004.86
LTM Dividend per Share	937.43	937.43	937.43
(+) Excess Retained per Share	11,985.63	13,197.17	14,004.86
(=) Adjusted Dividend	12,923.06	14,134.60	14,942.29
WACC / Discount Rate	5.73%	5.73%	5.73%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,726,766.70	$3,010,670.28	$3,212,593.17
Upside / Downside	3,123.13%	3,458.71%	3,697.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,243,530.00	1,324,359.45	1,410,442.81	1,502,121.60	1,599,759.50	1,703,743.87	1,754,856.18
Payout Ratio	5.80%	22.64%	39.48%	56.32%	73.16%	90.00%	92.50%
Projected Dividends (M)	72,164.00	299,868.43	556,869.54	846,013.85	1,170,394.15	1,533,369.48	1,623,241.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.73%	5.73%	5.73%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	280,941.69	283,604.64	286,267.59
Year 2 PV (M)	488,792.29	498,102.41	507,500.36
Year 3 PV (M)	695,718.89	715,690.48	736,040.66
Year 4 PV (M)	901,724.57	936,402.35	972,070.86
Year 5 PV (M)	1,106,812.40	1,160,271.85	1,215,777.33
PV of Terminal Value (M)	42,845,541.54	44,914,997.22	47,063,655.84
Equity Value (M)	46,319,531.38	48,509,068.95	50,781,312.64
Shares Outstanding (M)	76.98	76.98	76.98
Fair Value	$601,704.74	$630,147.49	$659,664.62
Upside / Downside	611.23%	644.86%	679.75%

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 Corporation (000880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener