DDM Analysis: 000850.KS

Valuation Snapshot

Stable Growth	$48,304.44 - $72,129.51	$59,630.00
Multi-Stage	$113,180.34 - $124,847.45	$118,897.51
Blended Fair Value	$89,263.76
Current Price	$32,800.00
Upside	172.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.79%	-1.42%	1,299.85	2,499.72	999.89	749.91	1,249.86	1,249.86	1,249.86	1,249.86	1,499.83	1,499.83
YoY Growth	-	-	-48.00%	150.00%	33.33%	-40.00%	0.00%	0.00%	0.00%	-16.67%	0.00%	0.00%
Dividend Yield	-	-	4.89%	7.68%	2.67%	2.22%	3.61%	4.29%	2.95%	2.39%	2.98%	2.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,061.96
(-) Cash Dividends Paid (M)	2,310.00
(=) Cash Retained (M)	10,751.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,612.39	1,632.74	979.65
Cash Retained (M)	10,751.96	10,751.96	10,751.96
(-) Cash Required (M)	-2,612.39	-1,632.74	-979.65
(=) Excess Retained (M)	8,139.57	9,119.21	9,772.31
(/) Shares Outstanding (M)	2.20	2.20	2.20
(=) Excess Retained per Share	3,699.38	4,144.63	4,441.45
LTM Dividend per Share	1,049.88	1,049.88	1,049.88
(+) Excess Retained per Share	3,699.38	4,144.63	4,441.45
(=) Adjusted Dividend	4,749.26	5,194.51	5,491.34
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-3.00%	-2.00%	-1.00%
Fair Value	$48,304.44	$59,630.00	$72,129.51
Upside / Downside	47.27%	81.80%	119.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,061.96	12,801.00	12,545.26	12,294.63	12,049.00	11,808.28	12,162.53
Payout Ratio	17.68%	32.15%	46.61%	61.07%	75.54%	90.00%	92.50%
Projected Dividends (M)	2,310.00	4,115.26	5,847.47	7,508.82	9,101.45	10,627.46	11,250.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-3.00%	-2.00%	-1.00%
Year 1 PV (M)	3,823.25	3,862.67	3,902.08
Year 2 PV (M)	5,047.07	5,151.66	5,257.33
Year 3 PV (M)	6,021.14	6,209.28	6,401.30
Year 4 PV (M)	6,780.37	7,064.32	7,357.10
Year 5 PV (M)	7,355.42	7,742.46	8,145.61
PV of Terminal Value (M)	219,997.79	231,573.86	243,632.17
Equity Value (M)	249,025.04	261,604.24	274,695.60
Shares Outstanding (M)	2.20	2.20	2.20
Fair Value	$113,180.34	$118,897.51	$124,847.45
Upside / Downside	245.06%	262.49%	280.63%

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

Ticker

Industry

Sector

Hwacheon Machine Tool Co. Ltd (000850.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener