DDM Analysis: 020000.KS

Valuation Snapshot

Stable Growth	$304,832.55 - $359,144.39	$336,570.89
Multi-Stage	$199,264.59 - $218,649.97	$208,776.42
Blended Fair Value	$272,673.66
Current Price	$16,840.00
Upside	1,519.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.40%	9.60%	767.47	767.47	613.98	460.48	460.48	409.32	358.15	306.99	306.99	306.99
YoY Growth	-	-	0.00%	25.00%	33.33%	0.00%	12.50%	14.29%	16.67%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.01%	3.75%	2.36%	1.29%	1.13%	2.10%	0.81%	0.92%	1.08%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,770.89
(-) Cash Dividends Paid (M)	16,107.56
(=) Cash Retained (M)	22,663.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,754.18	4,846.36	2,907.82
Cash Retained (M)	22,663.33	22,663.33	22,663.33
(-) Cash Required (M)	-7,754.18	-4,846.36	-2,907.82
(=) Excess Retained (M)	14,909.15	17,816.97	19,755.51
(/) Shares Outstanding (M)	21.47	21.47	21.47
(=) Excess Retained per Share	694.44	829.88	920.18
LTM Dividend per Share	750.26	750.26	750.26
(+) Excess Retained per Share	694.44	829.88	920.18
(=) Adjusted Dividend	1,444.70	1,580.15	1,670.44
WACC / Discount Rate	3.17%	3.17%	3.17%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$304,832.55	$336,570.89	$359,144.39
Upside / Downside	1,710.17%	1,898.64%	2,032.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,770.89	41,291.00	43,974.91	46,833.28	49,877.45	53,119.48	54,713.06
Payout Ratio	41.55%	51.24%	60.93%	70.62%	80.31%	90.00%	92.50%
Projected Dividends (M)	16,107.56	21,156.02	26,792.73	33,072.82	40,056.13	47,807.53	50,609.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.17%	3.17%	3.17%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,313.85	20,506.39	20,698.94
Year 2 PV (M)	24,702.06	25,172.57	25,647.51
Year 3 PV (M)	29,278.29	30,118.76	30,975.17
Year 4 PV (M)	34,048.78	35,358.20	36,705.03
Year 5 PV (M)	39,019.98	40,904.66	42,861.47
PV of Terminal Value (M)	4,130,698.33	4,330,212.60	4,537,362.76
Equity Value (M)	4,278,061.29	4,482,273.19	4,694,250.88
Shares Outstanding (M)	21.47	21.47	21.47
Fair Value	$199,264.59	$208,776.42	$218,649.97
Upside / Downside	1,083.28%	1,139.76%	1,198.40%

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

HANDSOME Corp. (020000.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener