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

Hanjin Kal (180640.KS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$88,724.50 - $155,888.74$117,284.78
Multi-Stage$83,705.12 - $91,637.88$87,598.22
Blended Fair Value$102,441.50
Current Price$118,200.00
Upside-13.33%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.69%17.47%353.63224.2535.6335.63227.90268.09111.8285.65158.31132.10
YoY Growth--57.70%529.32%0.00%-84.36%-14.99%139.75%30.56%-45.90%19.84%86.89%
Dividend Yield--0.44%0.36%0.08%0.06%0.40%0.36%0.44%0.41%0.81%0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)434,392.40
(-) Cash Dividends Paid (M)24,080.17
(=) Cash Retained (M)410,312.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)86,878.4854,299.0532,579.43
Cash Retained (M)410,312.23410,312.23410,312.23
(-) Cash Required (M)-86,878.48-54,299.05-32,579.43
(=) Excess Retained (M)323,433.75356,013.18377,732.80
(/) Shares Outstanding (M)66.8666.8666.86
(=) Excess Retained per Share4,837.685,324.975,649.84
LTM Dividend per Share360.17360.17360.17
(+) Excess Retained per Share4,837.685,324.975,649.84
(=) Adjusted Dividend5,197.855,685.156,010.01
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate3.69%4.69%5.69%
Fair Value$88,724.50$117,284.78$155,888.74
Upside / Downside-24.94%-0.77%31.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)434,392.40454,786.91476,138.94498,493.44521,897.47546,400.31562,792.32
Payout Ratio5.54%22.43%39.33%56.22%73.11%90.00%92.50%
Projected Dividends (M)24,080.17102,030.22187,246.63280,239.88381,552.37491,760.28520,582.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.77%9.77%9.77%
Growth Rate3.69%4.69%5.69%
Year 1 PV (M)92,061.4392,949.2493,837.05
Year 2 PV (M)152,444.50155,398.92158,381.70
Year 3 PV (M)205,862.17211,875.59218,004.99
Year 4 PV (M)252,900.46262,798.04272,983.34
Year 5 PV (M)294,101.87308,559.14323,579.45
PV of Terminal Value (M)4,598,923.964,824,994.965,059,870.28
Equity Value (M)5,596,294.375,856,575.906,126,656.81
Shares Outstanding (M)66.8666.8666.86
Fair Value$83,705.12$87,598.22$91,637.88
Upside / Downside-29.18%-25.89%-22.47%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%