DDM Analysis: 006060.KS

Valuation Snapshot

Stable Growth	$12,752.58 - $47,053.34	$21,346.95
Multi-Stage	$12,267.95 - $13,442.56	$12,844.29
Blended Fair Value	$17,095.62
Current Price	$3,925.00
Upside	335.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.72%	0.00%	205.69	209.08	220.39	251.18	65.12	56.00	40.66	35.36	27.99	0.00
YoY Growth	-	-	-1.62%	-5.13%	-12.26%	285.75%	16.28%	37.73%	14.97%	26.35%	0.00%	0.00%
Dividend Yield	-	-	4.33%	5.98%	5.78%	4.53%	0.84%	0.82%	0.44%	0.42%	0.26%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,214.51
(-) Cash Dividends Paid (M)	10,759.45
(=) Cash Retained (M)	11,455.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,442.90	2,776.81	1,666.09
Cash Retained (M)	11,455.06	11,455.06	11,455.06
(-) Cash Required (M)	-4,442.90	-2,776.81	-1,666.09
(=) Excess Retained (M)	7,012.16	8,678.25	9,788.98
(/) Shares Outstanding (M)	49.10	49.10	49.10
(=) Excess Retained per Share	142.80	176.73	199.35
LTM Dividend per Share	219.12	219.12	219.12
(+) Excess Retained per Share	142.80	176.73	199.35
(=) Adjusted Dividend	361.92	395.85	418.47
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.55%	4.55%	5.55%
Fair Value	$12,752.58	$21,346.95	$47,053.34
Upside / Downside	224.91%	443.87%	1,098.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,214.51	23,224.65	24,280.71	25,384.80	26,539.09	27,745.87	28,578.25
Payout Ratio	48.43%	56.75%	65.06%	73.37%	81.69%	90.00%	92.50%
Projected Dividends (M)	10,759.45	13,179.40	15,797.18	18,625.77	21,678.95	24,971.28	26,434.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.55%	4.55%	5.55%
Year 1 PV (M)	12,258.28	12,376.66	12,495.05
Year 2 PV (M)	13,666.19	13,931.43	14,199.21
Year 3 PV (M)	14,987.06	15,425.47	15,872.36
Year 4 PV (M)	16,224.61	16,860.50	17,514.90
Year 5 PV (M)	17,382.44	18,238.16	19,127.25
PV of Terminal Value (M)	527,881.96	553,869.00	580,869.55
Equity Value (M)	602,400.54	630,701.22	660,078.32
Shares Outstanding (M)	49.10	49.10	49.10
Fair Value	$12,267.95	$12,844.29	$13,442.56
Upside / Downside	212.56%	227.24%	242.49%

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

HWASEUNG Industries Co.,Ltd. (006060.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener