Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Shinhan Financial Group Co., Ltd. (055550.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$392,021.49 - $1,951,342.67$822,042.58
Multi-Stage$240,845.96 - $263,702.69$252,063.54
Blended Fair Value$537,053.06
Current Price$61,400.00
Upside774.68%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.81%12.23%2,568.442,962.123,123.262,470.361,963.801,683.931,448.671,432.171,356.241,107.04
YoY Growth---13.29%-5.16%26.43%25.79%16.62%16.24%1.15%5.60%22.51%36.61%
Dividend Yield--5.46%6.50%8.84%5.95%5.24%5.89%3.31%3.13%2.91%2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,867,041.00
(-) Cash Dividends Paid (M)1,292,142.00
(=) Cash Retained (M)3,574,899.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)973,408.20608,380.13365,028.08
Cash Retained (M)3,574,899.003,574,899.003,574,899.00
(-) Cash Required (M)-973,408.20-608,380.13-365,028.08
(=) Excess Retained (M)2,601,490.802,966,518.883,209,870.93
(/) Shares Outstanding (M)493.35493.35493.35
(=) Excess Retained per Share5,273.086,012.976,506.24
LTM Dividend per Share2,619.102,619.102,619.10
(+) Excess Retained per Share5,273.086,012.976,506.24
(=) Adjusted Dividend7,892.188,632.089,125.34
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.92%5.92%6.92%
Fair Value$392,021.49$822,042.58$1,951,342.67
Upside / Downside538.47%1,238.83%3,078.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,867,041.005,155,117.495,460,245.005,783,432.796,125,749.816,488,328.326,682,978.17
Payout Ratio26.55%39.24%51.93%64.62%77.31%90.00%92.50%
Projected Dividends (M)1,292,142.002,022,819.482,835,466.603,737,226.994,735,802.735,839,495.496,181,754.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.92%5.92%6.92%
Year 1 PV (M)1,872,091.991,889,935.211,907,778.44
Year 2 PV (M)2,428,648.442,475,164.782,522,122.38
Year 3 PV (M)2,962,508.813,048,027.273,135,175.85
Year 4 PV (M)3,474,352.163,608,716.503,746,940.89
Year 5 PV (M)3,964,839.564,157,423.624,357,419.53
PV of Terminal Value (M)104,119,634.08109,177,034.62114,429,075.80
Equity Value (M)118,822,075.05124,356,302.01130,098,512.89
Shares Outstanding (M)493.35493.35493.35
Fair Value$240,845.96$252,063.54$263,702.69
Upside / Downside292.26%310.53%329.48%

High-Yield Dividend Screener

Page 1 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ATOM3.SAAtom Empreendimentos e Participações S.A.19.90%$0.5871.92%
3698.HKHuishang Bank Corporation Limited19.56%$0.6428.80%
SVAV.MESollers Public Joint Stock Company19.34%$110.6440.44%
0536.HKTradelink Electronic Commerce Limited19.33%$0.2086.09%
3658.HKNew Hope Service Holdings Limited19.28%$0.3766.51%
0123.HKYuexiu Property Company Limited19.19%$0.7790.88%
0N7I.LCairo Communication S.p.A.19.19%$0.3654.94%
1798.HKChina Datang Corporation Renewable Power Co., Limited19.01%$0.4063.00%
LBS.TOLife & Banc Split Corp.19.00%$2.2540.31%
HMSB.DEH & M Hennes & Mauritz AB (publ)18.98%$3.2647.98%
0608.HKHigh Fashion International Limited18.79%$0.3150.08%
0U8N.LCredicorp Ltd.18.72%$53.8266.14%
CAASChina Automotive Systems, Inc.18.61%$0.8072.30%
KRSB.MEPJSC Krasnoyarskenergosbyt18.38%$4.0782.55%
1127.HKLion Rock Group Limited18.37%$0.2547.23%
HAVAS.ASHavas S.A.18.35%$3.1490.23%
1480.HKYan Tat Group Holdings Limited18.33%$0.2249.33%
NA-PC.TONational Bank of Canada18.32%$4.9348.59%
1412.HKQ P Group Holdings Limited18.24%$0.2973.74%
FVJ.FFortescue Metals Group Limited18.16%$2.2776.64%
YATO.MCAtom Hoteles SOCIMI, S.A.18.06%$2.8568.99%
0327.HKPAX Global Technology Limited17.98%$0.9261.66%
1MO.FHello Group Inc.17.92%$1.0440.52%
PIN.BKPinthong Industrial Park Public Company Limited17.92%$0.7680.79%
1883.HKCITIC Telecom International Holdings Limited17.86%$0.4487.51%
6896.HKGolden Throat Holdings Group Company Limited17.79%$0.5576.14%
VOT.WAVotum S.A.17.65%$8.1559.83%
ALTUR.PAAltur Investissement SCA, SCR17.58%$1.9337.11%
O7F1.FOdfjell SE17.55%$1.7873.02%
2219.HKChaoju Eye Care Holdings Limited17.38%$0.4784.16%
001390.KSKG Chemical Corporation17.24%$884.5197.69%
2360.HKBest Mart 360 Holdings Limited17.23%$0.3582.20%
ALSAS.PAStradim Espace Finances S.A.17.16%$0.8055.65%
9615.SRMufeed Company17.11%$5.3935.54%
LPPF.JKPT Matahari Department Store Tbk17.09%$300.0082.85%
0LNT.LFugro N.V.17.06%$1.5239.50%
0458.HKTristate Holdings Limited17.02%$0.3133.15%
2283.HKTK Group (Holdings) Limited16.99%$0.4372.10%
1263.HKPC Partner Group Limited16.85%$0.9063.10%
2603.TWEvergreen Marine Corporation (Taiwan) Ltd.16.83%$32.4977.53%
ALHRG.PAHerige16.78%$3.6697.55%
TD-PFJ.TOThe Toronto-Dominion Bank NCUM 5Y PFD SR1816.67%$4.3836.07%
S7MB.BESecuritas AB (publ)16.59%$2.2523.09%
1184.HKS.A.S. Dragon Holdings Limited16.56%$0.7552.32%
PBR-APetróleo Brasileiro S.A. - Petrobras16.54%$1.8786.52%
VRLA.PAVerallia S.A.16.47%$3.8397.79%
6668.HKE-Star Commercial Management Company Limited16.42%$0.2372.71%
0098.HKXingfa Aluminium Holdings Limited16.13%$1.1729.94%
ING.AXInghams Group Limited16.09%$0.4179.67%
1234.HKChina Lilang Limited16.04%$0.5466.61%