DDM Analysis: 195870.KS

Valuation Snapshot

Stable Growth	$64,303.45 - $308,919.00	$139,345.86
Multi-Stage	$35,078.20 - $38,331.42	$36,675.21
Blended Fair Value	$88,010.54
Current Price	$30,800.00
Upside	185.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.57%	0.00%	898.01	898.01	598.67	449.00	349.22	299.34	299.34	249.45	0.00	0.00
YoY Growth	-	-	0.00%	50.00%	33.33%	28.57%	16.67%	0.00%	20.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.43%	1.70%	1.13%	0.86%	1.05%	2.17%	2.10%	1.26%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	26,465.29
(-) Cash Dividends Paid (M)	13,600.00
(=) Cash Retained (M)	12,865.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,293.06	3,308.16	1,984.90
Cash Retained (M)	12,865.29	12,865.29	12,865.29
(-) Cash Required (M)	-5,293.06	-3,308.16	-1,984.90
(=) Excess Retained (M)	7,572.23	9,557.13	10,880.39
(/) Shares Outstanding (M)	17.04	17.04	17.04
(=) Excess Retained per Share	444.44	560.94	638.61
LTM Dividend per Share	798.23	798.23	798.23
(+) Excess Retained per Share	444.44	560.94	638.61
(=) Adjusted Dividend	1,242.67	1,359.17	1,436.83
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$64,303.45	$139,345.86	$308,919.00
Upside / Downside	108.78%	352.42%	902.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	26,465.29	28,185.53	30,017.59	31,968.74	34,046.71	36,259.74	37,347.53
Payout Ratio	51.39%	59.11%	66.83%	74.56%	82.28%	90.00%	92.50%
Projected Dividends (M)	13,600.00	16,660.60	20,061.61	23,834.36	28,012.82	32,633.77	34,546.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,347.17	15,492.64	15,638.11
Year 2 PV (M)	17,023.20	17,347.44	17,674.75
Year 3 PV (M)	18,630.16	19,164.97	19,709.91
Year 4 PV (M)	20,170.08	20,945.76	21,743.61
Year 5 PV (M)	21,644.91	22,690.36	23,775.83
PV of Terminal Value (M)	504,838.00	529,221.87	554,538.96
Equity Value (M)	597,653.52	624,863.05	653,081.17
Shares Outstanding (M)	17.04	17.04	17.04
Fair Value	$35,078.20	$36,675.21	$38,331.42
Upside / Downside	13.89%	19.08%	24.45%

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

Mode

Ticker

Industry

Sector

HAESUNG DS Co., Ltd. (195870.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener