DDM Analysis: 006060.KS

Valuation Snapshot

Stable Growth	$33,860.77 - $88,336.82	$82,770.15
Multi-Stage	$26,315.25 - $28,897.78	$27,582.10
Blended Fair Value	$55,176.13
Current Price	$3,925.00
Upside	1,305.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.72%	0.00%	205.69	209.08	220.39	251.18	65.12	56.00	40.66	35.36	27.99	0.00
YoY Growth	-	-	-1.62%	-5.13%	-12.26%	285.75%	16.28%	37.73%	14.97%	26.35%	0.00%	0.00%
Dividend Yield	-	-	4.33%	5.98%	5.78%	4.53%	0.84%	0.82%	0.44%	0.42%	0.26%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,214.51
(-) Cash Dividends Paid (M)	10,759.45
(=) Cash Retained (M)	11,455.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,442.90	2,776.81	1,666.09
Cash Retained (M)	11,455.06	11,455.06	11,455.06
(-) Cash Required (M)	-4,442.90	-2,776.81	-1,666.09
(=) Excess Retained (M)	7,012.16	8,678.25	9,788.98
(/) Shares Outstanding (M)	49.10	49.10	49.10
(=) Excess Retained per Share	142.80	176.73	199.35
LTM Dividend per Share	219.12	219.12	219.12
(+) Excess Retained per Share	142.80	176.73	199.35
(=) Adjusted Dividend	361.92	395.85	418.47
WACC / Discount Rate	4.65%	4.65%	4.65%
Growth Rate	3.55%	4.55%	5.55%
Fair Value	$33,860.77	$82,770.15	$88,336.82
Upside / Downside	762.69%	2,008.79%	2,150.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,214.51	23,224.65	24,280.71	25,384.80	26,539.09	27,745.87	28,578.25
Payout Ratio	48.43%	56.75%	65.06%	73.37%	81.69%	90.00%	92.50%
Projected Dividends (M)	10,759.45	13,179.40	15,797.18	18,625.77	21,678.95	24,971.28	26,434.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.65%	4.65%	4.65%
Growth Rate	3.55%	4.55%	5.55%
Year 1 PV (M)	12,472.86	12,593.31	12,713.77
Year 2 PV (M)	14,148.82	14,423.42	14,700.66
Year 3 PV (M)	15,787.94	16,249.78	16,720.55
Year 4 PV (M)	17,390.81	18,072.40	18,773.84
Year 5 PV (M)	18,958.01	19,891.29	20,860.97
PV of Terminal Value (M)	1,213,415.52	1,273,150.61	1,335,215.42
Equity Value (M)	1,292,173.95	1,354,380.82	1,418,985.22
Shares Outstanding (M)	49.10	49.10	49.10
Fair Value	$26,315.25	$27,582.10	$28,897.78
Upside / Downside	570.45%	602.73%	636.25%

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

HWASEUNG Industries Co.,Ltd. (006060.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener