DDM Analysis: 039130.KS

Valuation Snapshot

Stable Growth	$291,377.89 - $872,088.77	$817,274.89
Multi-Stage	$120,436.39 - $131,699.92	$125,965.19
Blended Fair Value	$471,620.04
Current Price	$50,200.00
Upside	839.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.69%	18.72%	5,077.63	17.87	22.76	191.90	481.15	954.56	1,171.68	1,101.65	1,089.25	1,038.36
YoY Growth	-	-	28,314.02%	-21.47%	-88.14%	-60.12%	-49.59%	-18.53%	6.36%	1.14%	4.90%	13.75%
Dividend Yield	-	-	9.44%	0.03%	0.04%	0.23%	0.74%	2.67%	1.67%	0.95%	1.42%	1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	67,933.03
(-) Cash Dividends Paid (M)	37,487.52
(=) Cash Retained (M)	30,445.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,586.61	8,491.63	5,094.98
Cash Retained (M)	30,445.51	30,445.51	30,445.51
(-) Cash Required (M)	-13,586.61	-8,491.63	-5,094.98
(=) Excess Retained (M)	16,858.90	21,953.88	25,350.53
(/) Shares Outstanding (M)	15.49	15.49	15.49
(=) Excess Retained per Share	1,088.25	1,417.13	1,636.39
LTM Dividend per Share	2,419.84	2,419.84	2,419.84
(+) Excess Retained per Share	1,088.25	1,417.13	1,636.39
(=) Adjusted Dividend	3,508.09	3,836.97	4,056.23
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$291,377.89	$817,274.89	$872,088.77
Upside / Downside	480.43%	1,528.04%	1,637.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	67,933.03	72,348.68	77,051.34	82,059.68	87,393.56	93,074.14	95,866.36
Payout Ratio	55.18%	62.15%	69.11%	76.07%	83.04%	90.00%	92.50%
Projected Dividends (M)	37,487.52	44,962.13	53,250.05	62,425.44	72,568.65	83,766.72	88,676.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	41,715.72	42,111.13	42,506.54
Year 2 PV (M)	45,838.01	46,711.10	47,592.42
Year 3 PV (M)	49,856.32	51,287.52	52,745.84
Year 4 PV (M)	53,772.53	55,840.47	57,967.49
Year 5 PV (M)	57,588.51	60,370.06	63,258.06
PV of Terminal Value (M)	1,616,999.36	1,695,101.03	1,776,191.84
Equity Value (M)	1,865,770.45	1,951,421.30	2,040,262.19
Shares Outstanding (M)	15.49	15.49	15.49
Fair Value	$120,436.39	$125,965.19	$131,699.92
Upside / Downside	139.91%	150.93%	162.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Hanatour Service Inc. (039130.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener