DDM Analysis: 161390.KS

Valuation Snapshot

Stable Growth	$1,300,285.51 - $1,531,956.64	$1,435,667.72
Multi-Stage	$1,076,607.61 - $1,181,660.29	$1,128,152.58
Blended Fair Value	$1,281,910.15
Current Price	$39,750.00
Upside	3,124.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.28%	12.35%	1,295.81	802.72	697.30	647.49	556.25	455.13	404.56	438.22	404.56	404.54
YoY Growth	-	-	61.43%	15.12%	7.69%	16.40%	22.22%	12.50%	-7.68%	8.32%	0.00%	0.01%
Dividend Yield	-	-	3.28%	1.48%	2.00%	1.92%	1.13%	2.35%	1.05%	0.82%	0.74%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	943,298.21
(-) Cash Dividends Paid (M)	243,977.51
(=) Cash Retained (M)	699,320.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	188,659.64	117,912.28	70,747.37
Cash Retained (M)	699,320.70	699,320.70	699,320.70
(-) Cash Required (M)	-188,659.64	-117,912.28	-70,747.37
(=) Excess Retained (M)	510,661.06	581,408.43	628,573.34
(/) Shares Outstanding (M)	122.46	122.46	122.46
(=) Excess Retained per Share	4,170.13	4,747.87	5,133.02
LTM Dividend per Share	1,992.36	1,992.36	1,992.36
(+) Excess Retained per Share	4,170.13	4,747.87	5,133.02
(=) Adjusted Dividend	6,162.49	6,740.22	7,125.38
WACC / Discount Rate	-1.70%	-1.70%	-1.70%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,300,285.51	$1,435,667.72	$1,531,956.64
Upside / Downside	3,171.16%	3,511.74%	3,753.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	943,298.21	1,004,612.59	1,069,912.41	1,139,456.72	1,213,521.40	1,292,400.29	1,331,172.30
Payout Ratio	25.86%	38.69%	51.52%	64.35%	77.17%	90.00%	92.50%
Projected Dividends (M)	243,977.51	388,699.10	551,203.70	733,191.64	936,509.18	1,163,160.26	1,231,334.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.70%	-1.70%	-1.70%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	391,700.61	395,413.41	399,126.21
Year 2 PV (M)	559,749.28	570,410.93	581,173.17
Year 3 PV (M)	750,308.10	771,846.75	793,793.71
Year 4 PV (M)	965,772.60	1,002,913.49	1,041,115.47
Year 5 PV (M)	1,208,768.44	1,267,152.40	1,327,770.86
PV of Terminal Value (M)	127,961,569.75	134,142,161.41	140,559,298.87
Equity Value (M)	131,837,868.78	138,149,898.41	144,702,278.29
Shares Outstanding (M)	122.46	122.46	122.46
Fair Value	$1,076,607.61	$1,128,152.58	$1,181,660.29
Upside / Downside	2,608.45%	2,738.12%	2,872.73%

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

Hankook Tire & Technology Co., Ltd. (161390.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener