DDM Analysis: 013520.KS

Valuation Snapshot

Stable Growth	$19,618.83 - $59,615.23	$31,222.27
Multi-Stage	$23,482.52 - $25,793.77	$24,616.22
Blended Fair Value	$27,919.24
Current Price	$2,075.00
Upside	1,245.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.84%	7.48%	66.87	66.87	33.44	33.44	38.80	41.82	42.86	76.81	65.02	32.51
YoY Growth	-	-	0.00%	100.00%	-0.01%	-13.81%	-7.24%	-2.43%	-44.20%	18.12%	100.00%	0.00%
Dividend Yield	-	-	4.13%	3.47%	1.69%	1.74%	2.15%	2.84%	2.04%	3.35%	1.68%	0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	35,735.44
(-) Cash Dividends Paid (M)	4,754.70
(=) Cash Retained (M)	30,980.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,147.09	4,466.93	2,680.16
Cash Retained (M)	30,980.73	30,980.73	30,980.73
(-) Cash Required (M)	-7,147.09	-4,466.93	-2,680.16
(=) Excess Retained (M)	23,833.65	26,513.80	28,300.58
(/) Shares Outstanding (M)	45.80	45.80	45.80
(=) Excess Retained per Share	520.38	578.90	617.91
LTM Dividend per Share	103.81	103.81	103.81
(+) Excess Retained per Share	520.38	578.90	617.91
(=) Adjusted Dividend	624.19	682.71	721.72
WACC / Discount Rate	5.97%	5.97%	5.97%
Growth Rate	2.70%	3.70%	4.70%
Fair Value	$19,618.83	$31,222.27	$59,615.23
Upside / Downside	845.49%	1,404.69%	2,773.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,735.44	37,058.19	38,429.92	39,852.41	41,327.56	42,857.32	44,143.04
Payout Ratio	13.31%	28.64%	43.98%	59.32%	74.66%	90.00%	92.50%
Projected Dividends (M)	4,754.70	10,615.03	16,902.70	23,641.29	30,855.60	38,571.59	40,832.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.97%	5.97%	5.97%
Growth Rate	2.70%	3.70%	4.70%
Year 1 PV (M)	9,920.51	10,017.10	10,113.70
Year 2 PV (M)	14,763.22	15,052.12	15,343.81
Year 3 PV (M)	19,297.85	19,867.06	20,447.36
Year 4 PV (M)	23,538.79	24,469.05	25,426.62
Year 5 PV (M)	27,499.85	28,865.00	30,283.83
PV of Terminal Value (M)	980,490.98	1,029,164.64	1,079,752.39
Equity Value (M)	1,075,511.20	1,127,434.97	1,181,367.72
Shares Outstanding (M)	45.80	45.80	45.80
Fair Value	$23,482.52	$24,616.22	$25,793.77
Upside / Downside	1,031.69%	1,086.32%	1,143.07%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hwaseung Corporation Co.,Ltd. (013520.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener