DDM Analysis: 006390.KS

Valuation Snapshot

Stable Growth	$60,910.27 - $158,205.96	$92,540.79
Multi-Stage	$73,620.19 - $80,786.06	$77,135.46
Blended Fair Value	$84,838.12
Current Price	$19,090.00
Upside	344.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.18%	0.00%	699.97	599.98	1,103.53	957.31	870.28	693.63	0.00	0.00	0.00	0.00
YoY Growth	-	-	16.67%	-45.63%	15.27%	10.00%	25.47%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.98%	4.01%	6.21%	2.81%	1.98%	3.02%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52,493.56
(-) Cash Dividends Paid (M)	17,394.13
(=) Cash Retained (M)	35,099.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,498.71	6,561.70	3,937.02
Cash Retained (M)	35,099.44	35,099.44	35,099.44
(-) Cash Required (M)	-10,498.71	-6,561.70	-3,937.02
(=) Excess Retained (M)	24,600.73	28,537.74	31,162.42
(/) Shares Outstanding (M)	19.33	19.33	19.33
(=) Excess Retained per Share	1,272.84	1,476.54	1,612.34
LTM Dividend per Share	899.97	899.97	899.97
(+) Excess Retained per Share	1,272.84	1,476.54	1,612.34
(=) Adjusted Dividend	2,172.80	2,376.50	2,512.30
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.65%	3.65%	4.65%
Fair Value	$60,910.27	$92,540.79	$158,205.96
Upside / Downside	219.07%	384.76%	728.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52,493.56	54,411.87	56,400.27	58,461.33	60,597.72	62,812.17	64,696.54
Payout Ratio	33.14%	44.51%	55.88%	67.25%	78.63%	90.00%	92.50%
Projected Dividends (M)	17,394.13	24,217.95	31,517.28	39,317.76	47,646.26	56,530.96	59,844.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.65%	3.65%	4.65%
Year 1 PV (M)	22,559.40	22,779.16	22,998.92
Year 2 PV (M)	27,348.22	27,883.63	28,424.24
Year 3 PV (M)	31,780.38	32,718.22	33,674.32
Year 4 PV (M)	35,874.78	37,293.23	38,753.33
Year 5 PV (M)	39,649.43	41,618.64	43,665.32
PV of Terminal Value (M)	1,265,682.10	1,328,542.68	1,393,876.42
Equity Value (M)	1,422,894.31	1,490,835.56	1,561,392.55
Shares Outstanding (M)	19.33	19.33	19.33
Fair Value	$73,620.19	$77,135.46	$80,786.06
Upside / Downside	285.65%	304.06%	323.19%

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

Hanil Hyundai Cement Co., Ltd (006390.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener