DDM Analysis: 088350.KS

Valuation Snapshot

Stable Growth	$13,429.85 - $23,263.33	$17,652.56
Multi-Stage	$22,117.12 - $24,331.68	$23,203.00
Blended Fair Value	$20,427.78
Current Price	$3,145.00
Upside	549.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.22%	2.47%	193.40	68.69	128.20	31.18	31.18	103.95	145.53	99.01	187.11	205.91
YoY Growth	-	-	181.57%	-46.42%	311.10%	0.00%	-70.00%	-28.57%	46.99%	-47.09%	-9.13%	35.89%
Dividend Yield	-	-	7.60%	2.42%	5.34%	0.99%	0.97%	7.48%	3.64%	1.60%	3.10%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	756,722.72
(-) Cash Dividends Paid (M)	46,515.00
(=) Cash Retained (M)	710,207.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	151,344.54	94,590.34	56,754.20
Cash Retained (M)	710,207.72	710,207.72	710,207.72
(-) Cash Required (M)	-151,344.54	-94,590.34	-56,754.20
(=) Excess Retained (M)	558,863.17	615,617.38	653,453.51
(/) Shares Outstanding (M)	722.84	722.84	722.84
(=) Excess Retained per Share	773.15	851.67	904.01
LTM Dividend per Share	64.35	64.35	64.35
(+) Excess Retained per Share	773.15	851.67	904.01
(=) Adjusted Dividend	837.50	916.02	968.36
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.47%	1.47%	2.47%
Fair Value	$13,429.85	$17,652.56	$23,263.33
Upside / Downside	327.02%	461.29%	639.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	756,722.72	767,846.63	779,134.06	790,587.41	802,209.14	814,001.70	838,421.75
Payout Ratio	6.15%	22.92%	39.69%	56.46%	73.23%	90.00%	92.50%
Projected Dividends (M)	46,515.00	175,971.41	309,223.82	446,355.86	587,452.78	732,601.53	775,540.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.47%	1.47%	2.47%
Year 1 PV (M)	163,242.14	164,866.92	166,491.71
Year 2 PV (M)	266,105.12	271,428.69	276,804.98
Year 3 PV (M)	356,329.42	367,075.54	378,035.58
Year 4 PV (M)	435,044.37	452,625.05	470,733.26
Year 5 PV (M)	503,290.30	528,840.67	555,418.35
PV of Terminal Value (M)	14,263,123.90	14,987,215.19	15,740,420.13
Equity Value (M)	15,987,135.25	16,772,052.06	17,587,904.00
Shares Outstanding (M)	722.84	722.84	722.84
Fair Value	$22,117.12	$23,203.00	$24,331.68
Upside / Downside	603.25%	637.77%	673.66%

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

Hanwha Life Insurance Co., Ltd. (088350.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener