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

Hanwha Aerospace Co., Ltd. (012450.KS)

Company Dividend Discount ModelIndustry: Aerospace & DefenseSector: Industrials

Valuation Snapshot

Stable Growth$9,122,287.93 - $10,992,090.22$10,301,198.31
Multi-Stage$1,862,892.20 - $2,041,768.86$1,950,675.49
Blended Fair Value$6,125,936.90
Current Price$1,107,000.00
Upside453.38%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS73.06%16.25%2,527.291,067.23747.06640.85367.88162.8110.450.00336.3812.80
YoY Growth--136.81%42.86%16.57%74.20%125.95%1,458.66%0.00%-100.00%2,528.14%-97.72%
Dividend Yield--0.41%0.52%0.76%1.24%0.91%0.80%0.03%0.00%0.72%0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,618,963.95
(-) Cash Dividends Paid (M)223,787.69
(=) Cash Retained (M)2,395,176.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)523,792.79327,370.49196,422.30
Cash Retained (M)2,395,176.262,395,176.262,395,176.26
(-) Cash Required (M)-523,792.79-327,370.49-196,422.30
(=) Excess Retained (M)1,871,383.472,067,805.772,198,753.96
(/) Shares Outstanding (M)47.3847.3847.38
(=) Excess Retained per Share39,494.2043,639.5646,403.12
LTM Dividend per Share4,722.884,722.884,722.88
(+) Excess Retained per Share39,494.2043,639.5646,403.12
(=) Adjusted Dividend44,217.0848,362.4351,126.00
WACC / Discount Rate6.01%6.01%6.01%
Growth Rate5.50%6.50%7.50%
Fair Value$9,122,287.93$10,301,198.31$10,992,090.22
Upside / Downside724.05%830.55%892.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,618,963.952,789,196.602,970,494.383,163,576.523,369,208.993,588,207.573,695,853.80
Payout Ratio8.54%24.84%41.13%57.42%73.71%90.00%92.50%
Projected Dividends (M)223,787.69692,722.501,221,673.331,816,461.022,483,409.543,229,386.823,418,664.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.01%6.01%6.01%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)647,306.07653,441.67659,577.28
Year 2 PV (M)1,066,733.341,087,051.611,107,561.57
Year 3 PV (M)1,482,099.111,524,644.851,567,997.12
Year 4 PV (M)1,893,432.801,966,248.882,041,145.27
Year 5 PV (M)2,300,763.652,411,891.402,527,272.26
PV of Terminal Value (M)80,880,483.5384,787,041.1388,843,111.88
Equity Value (M)88,270,818.5092,430,319.5496,746,665.37
Shares Outstanding (M)47.3847.3847.38
Fair Value$1,862,892.20$1,950,675.49$2,041,768.86
Upside / Downside68.28%76.21%84.44%

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%