DDM Analysis: 272210.KS

Valuation Snapshot

Stable Growth	$72,879.93 - $197,821.94	$112,224.70
Multi-Stage	$48,798.42 - $53,360.74	$51,038.02
Blended Fair Value	$81,631.36
Current Price	$59,500.00
Upside	37.20%
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	27.04%	18.41%	267.02	238.41	152.58	129.17	174.27	80.68	0.00	495.71	25.75	55.08
YoY Growth	-	-	12.00%	56.25%	18.13%	-25.88%	116.00%	0.00%	-100.00%	1,825.13%	-53.25%	11.73%
Dividend Yield	-	-	0.83%	1.30%	1.10%	0.79%	0.87%	1.26%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	598,348.39
(-) Cash Dividends Paid (M)	65,447.64
(=) Cash Retained (M)	532,900.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	119,669.68	74,793.55	44,876.13
Cash Retained (M)	532,900.75	532,900.75	532,900.75
(-) Cash Required (M)	-119,669.68	-74,793.55	-44,876.13
(=) Excess Retained (M)	413,231.07	458,107.20	488,024.62
(/) Shares Outstanding (M)	196.08	196.08	196.08
(=) Excess Retained per Share	2,107.45	2,336.32	2,488.89
LTM Dividend per Share	333.78	333.78	333.78
(+) Excess Retained per Share	2,107.45	2,336.32	2,488.89
(=) Adjusted Dividend	2,441.23	2,670.09	2,822.67
WACC / Discount Rate	9.03%	9.03%	9.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$72,879.93	$112,224.70	$197,821.94
Upside / Downside	22.49%	88.61%	232.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	598,348.39	637,241.03	678,661.70	722,774.71	769,755.06	819,789.14	844,382.82
Payout Ratio	10.94%	26.75%	42.56%	58.38%	74.19%	90.00%	92.50%
Projected Dividends (M)	65,447.64	170,464.78	288,857.62	421,921.32	571,062.88	737,810.23	781,054.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.03%	9.03%	9.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	154,873.10	156,341.09	157,809.08
Year 2 PV (M)	238,433.08	242,974.57	247,558.89
Year 3 PV (M)	316,413.86	325,496.97	334,752.26
Year 4 PV (M)	389,089.32	404,052.59	419,443.36
Year 5 PV (M)	456,721.43	478,781.24	501,685.34
PV of Terminal Value (M)	8,012,912.77	8,399,939.46	8,801,778.56
Equity Value (M)	9,568,443.57	10,007,585.92	10,463,027.50
Shares Outstanding (M)	196.08	196.08	196.08
Fair Value	$48,798.42	$51,038.02	$53,360.74
Upside / Downside	-17.99%	-14.22%	-10.32%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hanwha Systems Co., Ltd. (272210.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener