DDM Analysis: 020000.KS

Valuation Snapshot

Stable Growth	$304,832.55 - $359,144.39	$336,570.89
Multi-Stage	$202,257.55 - $221,936.05	$211,913.20
Blended Fair Value	$274,242.05
Current Price	$16,840.00
Upside	1,528.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.40%	9.60%	767.47	767.47	613.98	460.48	460.48	409.32	358.15	306.99	306.99	306.99
YoY Growth	-	-	0.00%	25.00%	33.33%	0.00%	12.50%	14.29%	16.67%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.01%	3.75%	2.36%	1.29%	1.13%	2.10%	0.81%	0.92%	1.08%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,770.89
(-) Cash Dividends Paid (M)	16,107.56
(=) Cash Retained (M)	22,663.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,754.18	4,846.36	2,907.82
Cash Retained (M)	22,663.33	22,663.33	22,663.33
(-) Cash Required (M)	-7,754.18	-4,846.36	-2,907.82
(=) Excess Retained (M)	14,909.15	17,816.97	19,755.51
(/) Shares Outstanding (M)	21.47	21.47	21.47
(=) Excess Retained per Share	694.44	829.88	920.18
LTM Dividend per Share	750.26	750.26	750.26
(+) Excess Retained per Share	694.44	829.88	920.18
(=) Adjusted Dividend	1,444.70	1,580.15	1,670.44
WACC / Discount Rate	2.86%	2.86%	2.86%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$304,832.55	$336,570.89	$359,144.39
Upside / Downside	1,710.17%	1,898.64%	2,032.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,770.89	41,291.00	43,974.91	46,833.28	49,877.45	53,119.48	54,713.06
Payout Ratio	41.55%	51.24%	60.93%	70.62%	80.31%	90.00%	92.50%
Projected Dividends (M)	16,107.56	21,156.02	26,792.73	33,072.82	40,056.13	47,807.53	50,609.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.86%	2.86%	2.86%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,375.22	20,568.35	20,761.48
Year 2 PV (M)	24,851.54	25,324.89	25,802.71
Year 3 PV (M)	29,544.44	30,392.56	31,256.75
Year 4 PV (M)	34,462.10	35,787.41	37,150.59
Year 5 PV (M)	39,612.96	41,526.28	43,512.83
PV of Terminal Value (M)	4,193,471.72	4,396,017.97	4,606,316.15
Equity Value (M)	4,342,317.98	4,549,617.46	4,764,800.50
Shares Outstanding (M)	21.47	21.47	21.47
Fair Value	$202,257.55	$211,913.20	$221,936.05
Upside / Downside	1,101.05%	1,158.39%	1,217.91%

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

HANDSOME Corp. (020000.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener