DDM Analysis: 000880.KS

Valuation Snapshot

Stable Growth	$2,726,766.70 - $3,212,593.17	$3,010,670.28
Multi-Stage	$781,435.26 - $857,071.51	$818,550.36
Blended Fair Value	$1,914,610.32
Current Price	$84,600.00
Upside	2,163.13%
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	5.13%	5.13%	5.13%
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	5.13%	5.13%	5.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	282,557.56	285,235.83	287,914.10
Year 2 PV (M)	494,431.15	503,848.68	513,355.04
Year 3 PV (M)	707,792.60	728,110.78	748,814.13
Year 4 PV (M)	922,649.74	958,132.25	994,628.46
Year 5 PV (M)	1,139,010.47	1,194,025.11	1,251,145.28
PV of Terminal Value (M)	56,608,835.27	59,343,063.18	62,181,936.42
Equity Value (M)	60,155,276.79	63,012,415.81	65,977,793.44
Shares Outstanding (M)	76.98	76.98	76.98
Fair Value	$781,435.26	$818,550.36	$857,071.51
Upside / Downside	823.68%	867.55%	913.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

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