DDM Analysis: 017960.KS

Valuation Snapshot

Stable Growth	$225,828.03 - $266,063.68	$249,340.63
Multi-Stage	$456,714.90 - $501,465.77	$478,671.46
Blended Fair Value	$364,006.05
Current Price	$32,700.00
Upside	1,013.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.71%	4.33%	109.34	112.96	130.33	156.40	99.42	82.85	82.85	107.70	100.05	99.36
YoY Growth	-	-	-3.20%	-13.33%	-16.67%	57.31%	20.00%	0.00%	-23.08%	7.65%	0.70%	38.83%
Dividend Yield	-	-	0.81%	1.05%	1.06%	1.33%	0.81%	1.49%	1.01%	1.72%	1.50%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66,242.00
(-) Cash Dividends Paid (M)	6,398.31
(=) Cash Retained (M)	59,843.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,248.40	8,280.25	4,968.15
Cash Retained (M)	59,843.69	59,843.69	59,843.69
(-) Cash Required (M)	-13,248.40	-8,280.25	-4,968.15
(=) Excess Retained (M)	46,595.29	51,563.44	54,875.54
(/) Shares Outstanding (M)	49.51	49.51	49.51
(=) Excess Retained per Share	941.05	1,041.39	1,108.28
LTM Dividend per Share	129.22	129.22	129.22
(+) Excess Retained per Share	941.05	1,041.39	1,108.28
(=) Adjusted Dividend	1,070.28	1,170.61	1,237.51
WACC / Discount Rate	-17.91%	-17.91%	-17.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$225,828.03	$249,340.63	$266,063.68
Upside / Downside	590.61%	662.51%	713.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66,242.00	70,547.73	75,133.33	80,017.00	85,218.10	90,757.28	93,479.99
Payout Ratio	9.66%	25.73%	41.80%	57.86%	73.93%	90.00%	92.50%
Projected Dividends (M)	6,398.31	18,149.95	31,402.27	46,300.71	63,003.27	81,681.55	86,469.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-17.91%	-17.91%	-17.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,901.26	22,108.86	22,316.45
Year 2 PV (M)	45,724.46	46,595.38	47,474.52
Year 3 PV (M)	81,352.14	83,687.47	86,067.07
Year 4 PV (M)	133,579.01	138,716.08	143,999.92
Year 5 PV (M)	208,974.29	219,067.82	229,547.66
PV of Terminal Value (M)	22,122,250.16	23,190,763.11	24,300,170.57
Equity Value (M)	22,613,781.32	23,700,938.73	24,829,576.20
Shares Outstanding (M)	49.51	49.51	49.51
Fair Value	$456,714.90	$478,671.46	$501,465.77
Upside / Downside	1,296.68%	1,363.83%	1,433.53%

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

Hankuk Carbon Co., Ltd. (017960.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener