DDM Analysis: 003480.KS

Valuation Snapshot

Stable Growth	$23,992.70 - $37,126.05	$30,082.45
Multi-Stage	$52,893.73 - $58,338.45	$55,562.11
Blended Fair Value	$42,822.28
Current Price	$5,020.00
Upside	753.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	-8.75%	100.46	100.46	100.46	0.00	0.00	0.00	0.00	13.90	13.90	95.18
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-100.00%	0.00%	-85.40%	-62.10%
Dividend Yield	-	-	2.69%	3.10%	2.74%	0.00%	0.00%	0.00%	0.00%	0.38%	0.24%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66,924.00
(-) Cash Dividends Paid (M)	2,856.00
(=) Cash Retained (M)	64,068.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,384.80	8,365.50	5,019.30
Cash Retained (M)	64,068.00	64,068.00	64,068.00
(-) Cash Required (M)	-13,384.80	-8,365.50	-5,019.30
(=) Excess Retained (M)	50,683.20	55,702.50	59,048.70
(/) Shares Outstanding (M)	25.97	25.97	25.97
(=) Excess Retained per Share	1,951.49	2,144.75	2,273.60
LTM Dividend per Share	109.97	109.97	109.97
(+) Excess Retained per Share	1,951.49	2,144.75	2,273.60
(=) Adjusted Dividend	2,061.46	2,254.72	2,383.56
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$23,992.70	$30,082.45	$37,126.05
Upside / Downside	377.94%	499.25%	639.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66,924.00	66,254.76	65,592.21	64,936.29	64,286.93	63,644.06	65,553.38
Payout Ratio	4.27%	21.41%	38.56%	55.71%	72.85%	90.00%	92.50%
Projected Dividends (M)	2,856.00	14,187.81	25,292.70	36,174.07	46,835.28	57,279.65	60,636.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	13,197.21	13,331.88	13,466.54
Year 2 PV (M)	21,884.11	22,333.00	22,786.45
Year 3 PV (M)	29,113.73	30,014.09	30,932.83
Year 4 PV (M)	35,062.31	36,515.48	38,013.36
Year 5 PV (M)	39,887.30	41,964.32	44,126.99
PV of Terminal Value (M)	1,234,584.95	1,298,872.65	1,365,810.98
Equity Value (M)	1,373,729.61	1,443,031.43	1,515,137.14
Shares Outstanding (M)	25.97	25.97	25.97
Fair Value	$52,893.73	$55,562.11	$58,338.45
Upside / Downside	953.66%	1,006.82%	1,062.12%

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

Hanjin Heavy Industries & Construction Holdings Co., Ltd. (003480.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener