DDM Analysis: 039130.KS

Valuation Snapshot

Stable Growth	$740,206.58 - $872,088.77	$817,274.89
Multi-Stage	$168,847.09 - $184,864.10	$176,708.08
Blended Fair Value	$496,991.49
Current Price	$50,200.00
Upside	890.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.69%	18.72%	5,077.63	17.87	22.76	191.90	481.15	954.56	1,171.68	1,101.65	1,089.25	1,038.36
YoY Growth	-	-	28,314.02%	-21.47%	-88.14%	-60.12%	-49.59%	-18.53%	6.36%	1.14%	4.90%	13.75%
Dividend Yield	-	-	9.44%	0.03%	0.04%	0.23%	0.74%	2.67%	1.67%	0.95%	1.42%	1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	67,933.03
(-) Cash Dividends Paid (M)	37,487.52
(=) Cash Retained (M)	30,445.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,586.61	8,491.63	5,094.98
Cash Retained (M)	30,445.51	30,445.51	30,445.51
(-) Cash Required (M)	-13,586.61	-8,491.63	-5,094.98
(=) Excess Retained (M)	16,858.90	21,953.88	25,350.53
(/) Shares Outstanding (M)	15.49	15.49	15.49
(=) Excess Retained per Share	1,088.25	1,417.13	1,636.39
LTM Dividend per Share	2,419.84	2,419.84	2,419.84
(+) Excess Retained per Share	1,088.25	1,417.13	1,636.39
(=) Adjusted Dividend	3,508.09	3,836.97	4,056.23
WACC / Discount Rate	5.72%	5.72%	5.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$740,206.58	$817,274.89	$872,088.77
Upside / Downside	1,374.52%	1,528.04%	1,637.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	67,933.03	72,348.68	77,051.34	82,059.68	87,393.56	93,074.14	95,866.36
Payout Ratio	55.18%	62.15%	69.11%	76.07%	83.04%	90.00%	92.50%
Projected Dividends (M)	37,487.52	44,962.13	53,250.05	62,425.44	72,568.65	83,766.72	88,676.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.72%	5.72%	5.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	42,131.80	42,531.15	42,930.50
Year 2 PV (M)	46,756.96	47,647.54	48,546.54
Year 3 PV (M)	51,363.06	52,837.51	54,339.91
Year 4 PV (M)	55,950.17	58,101.85	60,315.01
Year 5 PV (M)	60,518.34	63,441.39	66,476.32
PV of Terminal Value (M)	2,359,016.63	2,472,958.01	2,591,260.20
Equity Value (M)	2,615,736.94	2,737,517.46	2,863,868.48
Shares Outstanding (M)	15.49	15.49	15.49
Fair Value	$168,847.09	$176,708.08	$184,864.10
Upside / Downside	236.35%	252.01%	268.26%

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

Hanatour Service Inc. (039130.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener