DDM Analysis: 002460.KS

Valuation Snapshot

Stable Growth	$49,469.16 - $88,745.83	$65,939.82
Multi-Stage	$53,391.70 - $58,505.34	$55,900.77
Blended Fair Value	$60,920.30
Current Price	$10,070.00
Upside	504.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-16.49%	4.84%	483.18	483.18	1,279.20	831.48	639.60	1,189.65	1,138.49	918.78	665.18	511.68
YoY Growth	-	-	0.00%	-62.23%	53.85%	30.00%	-46.24%	4.49%	23.91%	38.13%	30.00%	69.82%
Dividend Yield	-	-	5.11%	4.85%	13.07%	4.04%	5.24%	15.97%	7.88%	6.10%	4.87%	3.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,198.81
(-) Cash Dividends Paid (M)	4,732.36
(=) Cash Retained (M)	28,466.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,639.76	4,149.85	2,489.91
Cash Retained (M)	28,466.44	28,466.44	28,466.44
(-) Cash Required (M)	-6,639.76	-4,149.85	-2,489.91
(=) Excess Retained (M)	21,826.68	24,316.59	25,976.53
(/) Shares Outstanding (M)	9.47	9.47	9.47
(=) Excess Retained per Share	2,305.55	2,568.56	2,743.90
LTM Dividend per Share	499.88	499.88	499.88
(+) Excess Retained per Share	2,305.55	2,568.56	2,743.90
(=) Adjusted Dividend	2,805.43	3,068.44	3,243.78
WACC / Discount Rate	8.67%	8.67%	8.67%
Growth Rate	2.84%	3.84%	4.84%
Fair Value	$49,469.16	$65,939.82	$88,745.83
Upside / Downside	391.25%	554.81%	781.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,198.81	34,472.20	35,794.43	37,167.37	38,592.98	40,073.27	41,275.47
Payout Ratio	14.25%	29.40%	44.55%	59.70%	74.85%	90.00%	92.50%
Projected Dividends (M)	4,732.36	10,136.10	15,947.41	22,189.61	28,887.20	36,065.94	38,179.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.67%	8.67%	8.67%
Growth Rate	2.84%	3.84%	4.84%
Year 1 PV (M)	9,237.79	9,327.62	9,417.46
Year 2 PV (M)	13,246.01	13,504.87	13,766.25
Year 3 PV (M)	16,797.39	17,292.20	17,796.63
Year 4 PV (M)	19,929.44	20,716.02	21,525.65
Year 5 PV (M)	22,676.93	23,801.17	24,969.56
PV of Terminal Value (M)	423,571.69	444,570.74	466,394.49
Equity Value (M)	505,459.26	529,212.62	553,870.02
Shares Outstanding (M)	9.47	9.47	9.47
Fair Value	$53,391.70	$55,900.77	$58,505.34
Upside / Downside	430.21%	455.12%	480.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

HS Hwasung Co., Ltd. (002460.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener