Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Hanmi Pharm. Co., Ltd. (128940.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$1,525,315.16 - $1,797,243.60$1,684,204.37
Multi-Stage$478,218.39 - $524,533.65$500,944.11
Blended Fair Value$1,092,574.24
Current Price$367,000.00
Upside197.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.26%0.00%961.861,378.63459.06450.56623.63433.79686.130.001,564.380.00
YoY Growth---30.23%200.32%1.89%-27.75%43.76%-36.78%0.00%-100.00%0.00%0.00%
Dividend Yield--0.43%0.42%0.18%0.17%0.21%0.18%0.17%0.00%0.60%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)118,530.36
(-) Cash Dividends Paid (M)36,941.49
(=) Cash Retained (M)81,588.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,706.0714,816.308,889.78
Cash Retained (M)81,588.8881,588.8881,588.88
(-) Cash Required (M)-23,706.07-14,816.30-8,889.78
(=) Excess Retained (M)57,882.8066,772.5872,699.10
(/) Shares Outstanding (M)13.0513.0513.05
(=) Excess Retained per Share4,434.365,115.405,569.43
LTM Dividend per Share2,830.062,830.062,830.06
(+) Excess Retained per Share4,434.365,115.405,569.43
(=) Adjusted Dividend7,264.427,945.468,399.49
WACC / Discount Rate4.94%4.94%4.94%
Growth Rate4.99%5.99%6.99%
Fair Value$1,525,315.16$1,684,204.37$1,797,243.60
Upside / Downside315.62%358.91%389.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)118,530.36125,624.80133,143.87141,112.98149,559.06158,510.68163,266.00
Payout Ratio31.17%42.93%54.70%66.47%78.23%90.00%92.50%
Projected Dividends (M)36,941.4953,934.5172,829.3893,792.87117,004.92142,659.61151,021.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.94%4.94%4.94%
Growth Rate4.99%5.99%6.99%
Year 1 PV (M)50,912.7151,397.6651,882.61
Year 2 PV (M)64,897.1466,139.3367,393.31
Year 3 PV (M)78,894.7781,170.7683,490.11
Year 4 PV (M)92,905.6296,496.28100,190.02
Year 5 PV (M)106,929.71112,120.25117,510.44
PV of Terminal Value (M)5,847,764.206,131,624.426,426,402.38
Equity Value (M)6,242,304.166,538,948.716,846,868.87
Shares Outstanding (M)13.0513.0513.05
Fair Value$478,218.39$500,944.11$524,533.65
Upside / Downside30.30%36.50%42.92%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%