DDM Analysis: 035000.KS

Valuation Snapshot

Stable Growth	$52,555.67 - $158,148.42	$148,207.72
Multi-Stage	$22,417.92 - $24,493.24	$23,436.69
Blended Fair Value	$85,822.20
Current Price	$8,900.00
Upside	864.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.47%	8.45%	450.38	400.34	350.30	300.25	300.25	250.21	250.21	250.21	200.17	200.17
YoY Growth	-	-	12.50%	14.29%	16.67%	0.00%	20.00%	0.00%	0.00%	25.00%	0.00%	0.00%
Dividend Yield	-	-	6.76%	6.29%	5.67%	4.56%	5.20%	6.01%	3.01%	2.88%	2.02%	2.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,882.31
(-) Cash Dividends Paid (M)	10,534.97
(=) Cash Retained (M)	2,347.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,576.46	1,610.29	966.17
Cash Retained (M)	2,347.34	2,347.34	2,347.34
(-) Cash Required (M)	-2,576.46	-1,610.29	-966.17
(=) Excess Retained (M)	-229.12	737.06	1,381.17
(/) Shares Outstanding (M)	16.19	16.19	16.19
(=) Excess Retained per Share	-14.15	45.51	85.29
LTM Dividend per Share	650.55	650.55	650.55
(+) Excess Retained per Share	-14.15	45.51	85.29
(=) Adjusted Dividend	636.40	696.07	735.84
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.46%	6.46%	7.46%
Fair Value	$52,555.67	$148,207.72	$158,148.42
Upside / Downside	490.51%	1,565.26%	1,676.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,882.31	13,714.62	14,600.70	15,544.03	16,548.31	17,617.47	18,145.99
Payout Ratio	81.78%	83.42%	85.07%	86.71%	88.36%	90.00%	92.50%
Projected Dividends (M)	10,534.97	11,441.12	12,420.40	13,478.45	14,621.37	15,855.72	16,785.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.46%	6.46%	7.46%
Year 1 PV (M)	10,618.21	10,718.90	10,819.58
Year 2 PV (M)	10,697.96	10,901.80	11,107.57
Year 3 PV (M)	10,774.28	11,083.68	11,398.96
Year 4 PV (M)	10,847.24	11,264.55	11,693.78
Year 5 PV (M)	10,916.91	11,444.40	11,992.08
PV of Terminal Value (M)	309,178.55	324,117.63	339,628.69
Equity Value (M)	363,033.13	379,530.96	396,640.66
Shares Outstanding (M)	16.19	16.19	16.19
Fair Value	$22,417.92	$23,436.69	$24,493.24
Upside / Downside	151.89%	163.33%	175.20%

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%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

HS Ad Inc. (035000.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener