DDM Analysis: 008930.KS

Valuation Snapshot

Stable Growth	$36,039.89 - $179,795.19	$64,380.25
Multi-Stage	$21,555.69 - $23,578.33	$22,548.53
Blended Fair Value	$43,464.39
Current Price	$38,900.00
Upside	11.73%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.32%	0.00%	302.41	198.38	196.27	192.46	188.72	185.04	181.44	0.00	410.97	0.00
YoY Growth	-	-	52.44%	1.08%	1.98%	1.98%	1.99%	1.98%	0.00%	-100.00%	0.00%	0.00%
Dividend Yield	-	-	1.15%	0.53%	0.50%	0.44%	0.34%	0.73%	0.25%	0.00%	0.79%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,141.59
(-) Cash Dividends Paid (M)	13,542.74
(=) Cash Retained (M)	61,598.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,028.32	9,392.70	5,635.62
Cash Retained (M)	61,598.85	61,598.85	61,598.85
(-) Cash Required (M)	-15,028.32	-9,392.70	-5,635.62
(=) Excess Retained (M)	46,570.53	52,206.15	55,963.23
(/) Shares Outstanding (M)	67.21	67.21	67.21
(=) Excess Retained per Share	692.95	776.80	832.71
LTM Dividend per Share	201.51	201.51	201.51
(+) Excess Retained per Share	692.95	776.80	832.71
(=) Adjusted Dividend	894.46	978.32	1,034.22
WACC / Discount Rate	8.12%	8.12%	8.12%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,039.89	$64,380.25	$179,795.19
Upside / Downside	-7.35%	65.50%	362.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,141.59	80,025.79	85,227.47	90,767.26	96,667.13	102,950.49	106,039.01
Payout Ratio	18.02%	32.42%	46.81%	61.21%	75.60%	90.00%	92.50%
Projected Dividends (M)	13,542.74	25,943.06	39,898.20	55,557.90	73,084.79	92,655.44	98,086.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.12%	8.12%	8.12%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,769.75	23,995.05	24,220.36
Year 2 PV (M)	33,493.46	34,131.42	34,775.40
Year 3 PV (M)	42,732.27	43,958.96	45,208.91
Year 4 PV (M)	51,503.95	53,484.65	55,521.93
Year 5 PV (M)	59,825.72	62,715.32	65,715.52
PV of Terminal Value (M)	1,237,352.23	1,297,116.80	1,359,168.71
Equity Value (M)	1,448,677.38	1,515,402.21	1,584,610.82
Shares Outstanding (M)	67.21	67.21	67.21
Fair Value	$21,555.69	$22,548.53	$23,578.33
Upside / Downside	-44.59%	-42.03%	-39.39%

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

Hanmi Science Co., Ltd. (008930.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener