Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

HS Ad Inc. (035000.KS)

Company Dividend Discount ModelIndustry: Advertising AgenciesSector: Communication Services

Valuation Snapshot

Stable Growth$15,843.60 - $35,361.94$22,898.85
Multi-Stage$12,359.29 - $13,451.03$12,895.46
Blended Fair Value$17,897.16
Current Price$8,900.00
Upside101.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.47%8.45%450.38400.34350.30300.25300.25250.21250.21250.21200.17200.17
YoY Growth--12.50%14.29%16.67%0.00%20.00%0.00%0.00%25.00%0.00%0.00%
Dividend Yield--6.76%6.29%5.67%4.56%5.20%6.01%3.01%2.88%2.02%2.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)12,882.31
(-) Cash Dividends Paid (M)10,534.97
(=) Cash Retained (M)2,347.34
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,576.461,610.29966.17
Cash Retained (M)2,347.342,347.342,347.34
(-) Cash Required (M)-2,576.46-1,610.29-966.17
(=) Excess Retained (M)-229.12737.061,381.17
(/) Shares Outstanding (M)16.1916.1916.19
(=) Excess Retained per Share-14.1545.5185.29
LTM Dividend per Share650.55650.55650.55
(+) Excess Retained per Share-14.1545.5185.29
(=) Adjusted Dividend636.40696.07735.84
WACC / Discount Rate9.70%9.70%9.70%
Growth Rate5.46%6.46%7.46%
Fair Value$15,843.60$22,898.85$35,361.94
Upside / Downside78.02%157.29%297.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)12,882.3113,714.6214,600.7015,544.0316,548.3117,617.4718,145.99
Payout Ratio81.78%83.42%85.07%86.71%88.36%90.00%92.50%
Projected Dividends (M)10,534.9711,441.1212,420.4013,478.4514,621.3715,855.7216,785.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.70%9.70%9.70%
Growth Rate5.46%6.46%7.46%
Year 1 PV (M)10,331.7810,429.7510,527.72
Year 2 PV (M)10,128.5810,321.5810,516.39
Year 3 PV (M)9,925.6710,210.7110,501.15
Year 4 PV (M)9,723.3210,097.3910,482.16
Year 5 PV (M)9,521.809,981.8810,459.58
PV of Terminal Value (M)150,513.66157,786.28165,337.34
Equity Value (M)200,144.82208,827.59217,824.34
Shares Outstanding (M)16.1916.1916.19
Fair Value$12,359.29$12,895.46$13,451.03
Upside / Downside38.87%44.89%51.14%

High-Yield Dividend Screener

« Prev Page 139 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIFI.TADirect Finance of Direct Group (2006) Ltd0.05%$27.7672.89%
DOHOL.ISDogan Sirketler Grubu Holding A.S.0.05%$0.011.12%
DSW.LDSW Capital plc0.05%$0.0471.47%
EDIN.LThe Edinburgh Investment Trust plc0.05%$0.4323.09%
EKF.LEKF Diagnostics Holdings plc0.05%$0.0149.97%
FNTL.LFintel Plc0.05%$0.1086.78%
FSTA.LFuller, Smith & Turner PLC0.05%$0.3857.02%
GAW.LGames Workshop Group PLC0.05%$9.3789.20%
GCC.MXGCC, S.A.B. de C.V.0.05%$0.099.95%
GPE.LGreat Portland Estates Plc0.05%$0.1617.61%
HAT.LH&T Group plc0.05%$0.3434.09%
HEFT.LHenderson European Focus Trust plc0.05%$0.0964.95%
HWDN.LHowden Joinery Group Plc0.05%$0.4245.53%
I3E.Li3 Energy Plc0.05%$0.0115.40%
ISRS.TAIsras Investment Company Ltd0.05%$45.2156.32%
IX.Li(x) Net Zero Plc0.05%$0.000.12%
JSE.JOJSE Limited0.05%$7.9536.38%
JSG.LJohnson Service Group PLC0.05%$0.0741.78%
KGH.LKnights Group Holdings plc0.05%$0.0842.63%
KNOS.LKainos Group plc0.05%$0.5378.52%
LMP.LLondonMetric Property Plc0.05%$0.1043.71%
MDTR.TAMediterranean Towers Ltd.0.05%$0.6532.16%
MGNS.LMorgan Sindall Group plc0.05%$2.3541.65%
MLRN.TAM.L.R.N Projects and Trade Ltd.0.05%$0.7141.84%
NIOX.LNIOX Group Plc0.05%$0.0382.72%
NTBR.LNorthern Bear PLC0.05%$0.0724.02%
NWOR.LNational World Plc0.05%$0.0165.38%
PTBL.TAProperty & Building Corp. Ltd.0.05%$18.0065.50%
ROR.LRotork plc0.05%$0.1558.18%
SAIN.LThe Scottish American Investment Company PLC0.05%$0.2646.12%
SHRS.LShires Income Plc0.05%$0.178.90%
SLARL.TASella Capital Real Estate Ltd.0.05%$0.5543.38%
SMJ.LJ. Smart & Co. (Contractors) PLC0.05%$0.0737.45%
SOLI.LSolid State plc0.05%$0.0847.33%
SSE.LSSE plc0.05%$1.0339.40%
STB.LSecure Trust Bank PLC0.05%$0.6325.00%
THRG.LBlackRock Throgmorton Trust plc0.05%$0.2939.74%
TIFS.LTI Fluid Systems plc0.05%$0.1147.06%
TMPL.LTemple Bar Investment Trust PLC0.05%$0.2017.86%
TSTL.LTristel PLC0.05%$0.2493.73%
TUNE.LFocusrite plc0.05%$0.1397.00%
UPGS.LUP Global Sourcing Holdings plc0.05%$0.0725.06%
VOF.LVinaCapital Vietnam Opportunity Fund Limited0.05%$0.2516.06%
WTMWhite Mountains Insurance Group, Ltd.0.05%$1.021.85%
000230.KSIldong Holdings Co., Ltd.0.04%$5.330.12%
000729.SZBeijing Yanjing Brewery Co.,Ltd.0.04%$0.000.84%
001515.KSSK Securities Co., Ltd.0.04%$1.0611.94%
002159.SZWuhan Sante Cableway Group Co., Ltd.0.04%$0.010.86%
002252.SZShanghai RAAS Blood Products Co., Ltd.0.04%$0.001.00%
002316.SZJilin Asia Link Technology Development Co.,Ltd.0.04%$0.0016.75%