DDM Analysis: 105630.KS

Valuation Snapshot

Stable Growth	$59,057.72 - $238,783.70	$156,526.68
Multi-Stage	$113,711.80 - $125,250.30	$119,368.92
Blended Fair Value	$137,947.80
Current Price	$10,430.00
Upside	1,222.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.10%	12.62%	500.01	498.19	498.19	498.19	498.19	473.47	448.37	370.18	253.92	203.14
YoY Growth	-	-	0.37%	0.00%	0.00%	0.00%	5.22%	5.60%	21.12%	45.78%	25.00%	33.33%
Dividend Yield	-	-	4.49%	2.36%	3.21%	1.87%	2.48%	5.26%	1.58%	1.65%	1.05%	0.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,259.08
(-) Cash Dividends Paid (M)	19,691.42
(=) Cash Retained (M)	29,567.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,851.82	6,157.38	3,694.43
Cash Retained (M)	29,567.66	29,567.66	29,567.66
(-) Cash Required (M)	-9,851.82	-6,157.38	-3,694.43
(=) Excess Retained (M)	19,715.84	23,410.27	25,873.23
(/) Shares Outstanding (M)	39.38	39.38	39.38
(=) Excess Retained per Share	500.63	594.44	656.99
LTM Dividend per Share	500.01	500.01	500.01
(+) Excess Retained per Share	500.63	594.44	656.99
(=) Adjusted Dividend	1,000.65	1,094.46	1,157.00
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	1.19%	2.19%	3.19%
Fair Value	$59,057.72	$156,526.68	$238,783.70
Upside / Downside	466.23%	1,400.74%	2,189.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,259.08	50,338.33	51,441.22	52,568.28	53,720.04	54,897.03	56,543.94
Payout Ratio	39.98%	49.98%	59.99%	69.99%	80.00%	90.00%	92.50%
Projected Dividends (M)	19,691.42	25,159.18	30,857.08	36,792.59	42,973.37	49,407.32	52,303.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	1.19%	2.19%	3.19%
Year 1 PV (M)	24,209.57	24,448.82	24,688.07
Year 2 PV (M)	28,571.70	29,139.20	29,712.28
Year 3 PV (M)	32,781.76	33,763.27	34,764.18
Year 4 PV (M)	36,843.59	38,321.72	39,843.89
Year 5 PV (M)	40,760.97	42,815.24	44,951.50
PV of Terminal Value (M)	4,315,001.89	4,532,468.60	4,758,616.12
Equity Value (M)	4,478,169.49	4,700,956.85	4,932,576.04
Shares Outstanding (M)	39.38	39.38	39.38
Fair Value	$113,711.80	$119,368.92	$125,250.30
Upside / Downside	990.24%	1,044.48%	1,100.87%

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

Hansae Co., Ltd. (105630.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener