DDM Analysis: 013520.KS

Valuation Snapshot

Stable Growth	$128,211.14 - $151,131.03	$141,596.36
Multi-Stage	$78,482.72 - $86,356.16	$82,343.92
Blended Fair Value	$111,970.14
Current Price	$2,075.00
Upside	5,296.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.84%	7.48%	66.87	66.87	33.44	33.44	38.80	41.82	42.86	76.81	65.02	32.51
YoY Growth	-	-	0.00%	100.00%	-0.01%	-13.81%	-7.24%	-2.43%	-44.20%	18.12%	100.00%	0.00%
Dividend Yield	-	-	4.13%	3.47%	1.69%	1.74%	2.15%	2.84%	2.04%	3.35%	1.68%	0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	35,735.44
(-) Cash Dividends Paid (M)	4,754.70
(=) Cash Retained (M)	30,980.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,147.09	4,466.93	2,680.16
Cash Retained (M)	30,980.73	30,980.73	30,980.73
(-) Cash Required (M)	-7,147.09	-4,466.93	-2,680.16
(=) Excess Retained (M)	23,833.65	26,513.80	28,300.58
(/) Shares Outstanding (M)	45.80	45.80	45.80
(=) Excess Retained per Share	520.38	578.90	617.91
LTM Dividend per Share	103.81	103.81	103.81
(+) Excess Retained per Share	520.38	578.90	617.91
(=) Adjusted Dividend	624.19	682.71	721.72
WACC / Discount Rate	2.21%	2.21%	2.21%
Growth Rate	2.70%	3.70%	4.70%
Fair Value	$128,211.14	$141,596.36	$151,131.03
Upside / Downside	6,078.85%	6,723.92%	7,183.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,735.44	37,058.19	38,429.92	39,852.41	41,327.56	42,857.32	44,143.04
Payout Ratio	13.31%	28.64%	43.98%	59.32%	74.66%	90.00%	92.50%
Projected Dividends (M)	4,754.70	10,615.03	16,902.70	23,641.29	30,855.60	38,571.59	40,832.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.21%	2.21%	2.21%
Growth Rate	2.70%	3.70%	4.70%
Year 1 PV (M)	10,285.02	10,385.16	10,485.31
Year 2 PV (M)	15,868.04	16,178.55	16,492.08
Year 3 PV (M)	21,504.14	22,138.43	22,785.07
Year 4 PV (M)	27,193.71	28,268.41	29,374.66
Year 5 PV (M)	32,937.12	34,572.18	36,271.55
PV of Terminal Value (M)	3,486,759.70	3,659,849.86	3,839,746.81
Equity Value (M)	3,594,547.72	3,771,392.60	3,955,155.48
Shares Outstanding (M)	45.80	45.80	45.80
Fair Value	$78,482.72	$82,343.92	$86,356.16
Upside / Downside	3,682.30%	3,868.38%	4,061.74%

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 Corporation Co.,Ltd. (013520.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener