DDM Analysis: 011500.KS

Valuation Snapshot

Stable Growth	$60,025.05 - $70,802.01	$66,313.64
Multi-Stage	$91,098.37 - $100,593.50	$95,751.61
Blended Fair Value	$81,032.63
Current Price	$13,870.00
Upside	484.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	4.14%	120.18	120.18	230.35	180.28	150.23	120.18	140.22	110.17	100.15	90.14
YoY Growth	-	-	0.00%	-47.83%	27.78%	20.00%	25.00%	-14.29%	27.27%	10.00%	11.11%	12.50%
Dividend Yield	-	-	0.83%	0.57%	1.11%	1.12%	0.94%	3.03%	3.46%	2.30%	1.79%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,770.03
(-) Cash Dividends Paid (M)	917.64
(=) Cash Retained (M)	4,852.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,154.01	721.25	432.75
Cash Retained (M)	4,852.39	4,852.39	4,852.39
(-) Cash Required (M)	-1,154.01	-721.25	-432.75
(=) Excess Retained (M)	3,698.38	4,131.13	4,419.63
(/) Shares Outstanding (M)	15.27	15.27	15.27
(=) Excess Retained per Share	242.19	270.53	289.42
LTM Dividend per Share	60.09	60.09	60.09
(+) Excess Retained per Share	242.19	270.53	289.42
(=) Adjusted Dividend	302.28	330.62	349.51
WACC / Discount Rate	-17.13%	-17.13%	-17.13%
Growth Rate	-0.71%	0.29%	1.29%
Fair Value	$60,025.05	$66,313.64	$70,802.01
Upside / Downside	332.77%	378.11%	410.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,770.03	5,786.55	5,803.12	5,819.74	5,836.41	5,853.12	6,028.72
Payout Ratio	15.90%	30.72%	45.54%	60.36%	75.18%	90.00%	92.50%
Projected Dividends (M)	917.64	1,777.79	2,642.87	3,512.88	4,387.85	5,267.81	5,576.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-17.13%	-17.13%	-17.13%
Growth Rate	-0.71%	0.29%	1.29%
Year 1 PV (M)	2,124.00	2,145.39	2,166.78
Year 2 PV (M)	3,772.43	3,848.80	3,925.94
Year 3 PV (M)	5,990.76	6,173.60	6,360.13
Year 4 PV (M)	8,940.13	9,305.78	9,682.54
Year 5 PV (M)	12,823.15	13,482.05	14,167.77
PV of Terminal Value (M)	1,357,472.69	1,427,225.17	1,499,815.95
Equity Value (M)	1,391,123.16	1,462,180.80	1,536,119.12
Shares Outstanding (M)	15.27	15.27	15.27
Fair Value	$91,098.37	$95,751.61	$100,593.50
Upside / Downside	556.80%	590.35%	625.26%

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

Hannong Chemicals Inc. (011500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener