DDM Analysis: 300720.KS

Valuation Snapshot

Stable Growth	$124,719.39 - $267,530.51	$250,715.27
Multi-Stage	$41,597.37 - $45,472.17	$43,499.39
Blended Fair Value	$147,107.33
Current Price	$18,610.00
Upside	690.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	25.91%	0.00%	852.41	624.87	582.51	533.27	281.35	269.38	0.00	206.60	150.27	150.27
YoY Growth	-	-	36.41%	7.27%	9.23%	89.54%	4.44%	0.00%	-100.00%	37.48%	0.00%	0.00%
Dividend Yield	-	-	5.37%	5.08%	4.50%	2.53%	1.67%	4.39%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	93,138.28
(-) Cash Dividends Paid (M)	73,124.92
(=) Cash Retained (M)	20,013.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,627.66	11,642.29	6,985.37
Cash Retained (M)	20,013.37	20,013.37	20,013.37
(-) Cash Required (M)	-18,627.66	-11,642.29	-6,985.37
(=) Excess Retained (M)	1,385.71	8,371.08	13,027.99
(/) Shares Outstanding (M)	69.24	69.24	69.24
(=) Excess Retained per Share	20.01	120.91	188.17
LTM Dividend per Share	1,056.16	1,056.16	1,056.16
(+) Excess Retained per Share	20.01	120.91	188.17
(=) Adjusted Dividend	1,076.18	1,177.07	1,244.33
WACC / Discount Rate	6.41%	6.41%	6.41%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$124,719.39	$250,715.27	$267,530.51
Upside / Downside	570.17%	1,247.21%	1,337.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	93,138.28	99,192.27	105,639.77	112,506.36	119,819.27	127,607.52	131,435.75
Payout Ratio	78.51%	80.81%	83.11%	85.40%	87.70%	90.00%	92.50%
Projected Dividends (M)	73,124.92	80,157.04	87,794.38	96,085.92	105,084.42	114,846.77	121,578.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.41%	6.41%	6.41%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	74,620.94	75,328.25	76,035.55
Year 2 PV (M)	76,086.01	77,535.24	78,998.13
Year 3 PV (M)	77,520.55	79,745.89	82,013.41
Year 4 PV (M)	78,924.98	81,960.21	85,082.16
Year 5 PV (M)	80,299.71	84,178.22	88,205.16
PV of Terminal Value (M)	2,492,603.98	2,612,997.68	2,737,999.13
Equity Value (M)	2,880,056.17	3,011,745.48	3,148,333.55
Shares Outstanding (M)	69.24	69.24	69.24
Fair Value	$41,597.37	$43,499.39	$45,472.17
Upside / Downside	123.52%	133.74%	144.34%

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

Hanil Cement Co., Ltd. (300720.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener