DDM Analysis: 010690.KS

Valuation Snapshot

Stable Growth	$90,782.82 - $221,967.17	$208,015.74
Multi-Stage	$31,822.22 - $34,858.55	$33,312.39
Blended Fair Value	$120,664.06
Current Price	$8,220.00
Upside	1,367.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	44.65%	2.91%	148.56	93.84	65.69	46.92	46.92	23.46	46.92	93.84	94.92	94.92
YoY Growth	-	-	58.31%	42.86%	40.00%	0.00%	100.01%	-50.00%	-50.00%	-1.14%	0.00%	-14.90%
Dividend Yield	-	-	1.93%	0.87%	0.53%	0.64%	0.96%	1.34%	1.92%	2.36%	1.47%	1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,159.70
(-) Cash Dividends Paid (M)	5,212.24
(=) Cash Retained (M)	33,947.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,831.94	4,894.96	2,936.98
Cash Retained (M)	33,947.46	33,947.46	33,947.46
(-) Cash Required (M)	-7,831.94	-4,894.96	-2,936.98
(=) Excess Retained (M)	26,115.52	29,052.50	31,010.48
(/) Shares Outstanding (M)	35.09	35.09	35.09
(=) Excess Retained per Share	744.33	828.04	883.85
LTM Dividend per Share	148.56	148.56	148.56
(+) Excess Retained per Share	744.33	828.04	883.85
(=) Adjusted Dividend	892.89	976.60	1,032.41
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$90,782.82	$208,015.74	$221,967.17
Upside / Downside	1,004.41%	2,430.61%	2,600.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,159.70	41,705.08	44,415.91	47,302.94	50,377.63	53,652.18	55,261.74
Payout Ratio	13.31%	28.65%	43.99%	59.32%	74.66%	90.00%	92.50%
Projected Dividends (M)	5,212.24	11,947.74	19,536.84	28,062.04	37,612.97	48,286.96	51,117.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,109.27	11,214.57	11,319.87
Year 2 PV (M)	16,890.94	17,212.66	17,537.42
Year 3 PV (M)	22,558.93	23,206.52	23,866.38
Year 4 PV (M)	28,114.91	29,196.13	30,308.24
Year 5 PV (M)	33,560.52	35,181.51	36,864.53
PV of Terminal Value (M)	1,004,271.99	1,052,778.70	1,103,141.88
Equity Value (M)	1,116,506.56	1,168,790.09	1,223,038.33
Shares Outstanding (M)	35.09	35.09	35.09
Fair Value	$31,822.22	$33,312.39	$34,858.55
Upside / Downside	287.13%	305.26%	324.07%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

HWASHIN CO.,Ltd (010690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener