DDM Analysis: 013520.KS

Valuation Snapshot

Stable Growth	$128,211.14 - $151,131.03	$141,596.36
Multi-Stage	$78,152.11 - $85,992.23	$81,996.97
Blended Fair Value	$111,796.66
Current Price	$2,075.00
Upside	5,287.79%
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	2.30%	2.30%	2.30%
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	2.30%	2.30%	2.30%
Growth Rate	2.70%	3.70%	4.70%
Year 1 PV (M)	10,276.26	10,376.32	10,476.38
Year 2 PV (M)	15,841.03	16,151.02	16,464.01
Year 3 PV (M)	21,449.26	22,081.93	22,726.92
Year 4 PV (M)	27,101.21	28,172.26	29,274.74
Year 5 PV (M)	32,797.13	34,425.25	36,117.40
PV of Terminal Value (M)	3,471,940.80	3,644,295.32	3,823,427.70
Equity Value (M)	3,579,405.69	3,755,502.09	3,938,487.15
Shares Outstanding (M)	45.80	45.80	45.80
Fair Value	$78,152.11	$81,996.97	$85,992.23
Upside / Downside	3,666.37%	3,851.66%	4,044.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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