DDM Analysis: 012630.KS

Valuation Snapshot

Stable Growth	$261,633.96 - $1,003,235.74	$749,369.58
Multi-Stage	$121,428.75 - $132,990.04	$127,102.97
Blended Fair Value	$438,236.27
Current Price	$17,400.00
Upside	2,418.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.27%	23.62%	978.24	912.08	969.20	1,070.97	597.29	224.13	1,564.79	1,200.89	797.45	492.62
YoY Growth	-	-	7.25%	-5.89%	-9.50%	79.31%	166.49%	-85.68%	30.30%	50.59%	61.88%	319.69%
Dividend Yield	-	-	6.57%	10.94%	14.34%	15.08%	5.31%	3.02%	7.98%	3.12%	1.96%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	251,723.26
(-) Cash Dividends Paid (M)	17,510.85
(=) Cash Retained (M)	234,212.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	50,344.65	31,465.41	18,879.24
Cash Retained (M)	234,212.42	234,212.42	234,212.42
(-) Cash Required (M)	-50,344.65	-31,465.41	-18,879.24
(=) Excess Retained (M)	183,867.76	202,747.01	215,333.17
(/) Shares Outstanding (M)	49.90	49.90	49.90
(=) Excess Retained per Share	3,684.72	4,063.07	4,315.29
LTM Dividend per Share	350.92	350.92	350.92
(+) Excess Retained per Share	3,684.72	4,063.07	4,315.29
(=) Adjusted Dividend	4,035.64	4,413.99	4,666.21
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$261,633.96	$749,369.58	$1,003,235.74
Upside / Downside	1,403.64%	4,206.72%	5,665.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	251,723.26	268,085.27	285,510.81	304,069.02	323,833.50	344,882.68	355,229.16
Payout Ratio	6.96%	23.57%	40.17%	56.78%	73.39%	90.00%	92.50%
Projected Dividends (M)	17,510.85	63,174.59	114,700.64	172,658.16	237,665.55	310,394.41	328,586.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	58,417.78	58,971.51	59,525.23
Year 2 PV (M)	98,077.89	99,946.00	101,831.73
Year 3 PV (M)	136,519.60	140,438.59	144,431.87
Year 4 PV (M)	173,770.79	180,453.53	187,327.18
Year 5 PV (M)	209,858.75	219,995.01	230,519.21
PV of Terminal Value (M)	5,382,649.69	5,642,633.69	5,912,567.88
Equity Value (M)	6,059,294.52	6,342,438.32	6,636,203.09
Shares Outstanding (M)	49.90	49.90	49.90
Fair Value	$121,428.75	$127,102.97	$132,990.04
Upside / Downside	597.87%	630.48%	664.31%

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%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

HDC HOLDINGS CO.,Ltd (012630.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener