Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

HMM Co.,Ltd (011200.KS)

Company Dividend Discount ModelIndustry: Marine ShippingSector: Industrials

Valuation Snapshot

Stable Growth$196,817.51 - $467,226.91$437,860.04
Multi-Stage$68,034.34 - $74,502.48$71,208.85
Blended Fair Value$254,534.45
Current Price$20,050.00
Upside1,169.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS57.50%80.86%515.57573.24286.5693.970.0253.1919.5014.561.381.38
YoY Growth---10.06%100.04%204.96%384,772.00%-99.95%172.77%33.93%957.45%0.00%0.00%
Dividend Yield--2.64%3.61%1.41%0.32%0.00%1.72%0.53%0.33%0.02%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,405,633.00
(-) Cash Dividends Paid (M)549,368.00
(=) Cash Retained (M)1,856,265.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)481,126.60300,704.13180,422.48
Cash Retained (M)1,856,265.001,856,265.001,856,265.00
(-) Cash Required (M)-481,126.60-300,704.13-180,422.48
(=) Excess Retained (M)1,375,138.401,555,560.881,675,842.53
(/) Shares Outstanding (M)1,023.961,023.961,023.96
(=) Excess Retained per Share1,342.961,519.171,636.63
LTM Dividend per Share536.51536.51536.51
(+) Excess Retained per Share1,342.961,519.171,636.63
(=) Adjusted Dividend1,879.482,055.682,173.15
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate5.50%6.50%7.50%
Fair Value$196,817.51$437,860.04$467,226.91
Upside / Downside881.63%2,083.84%2,230.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,405,633.002,561,999.152,728,529.092,905,883.483,094,765.913,295,925.693,394,803.46
Payout Ratio22.84%36.27%49.70%63.13%76.57%90.00%92.50%
Projected Dividends (M)549,368.00929,221.381,356,134.621,834,620.632,369,580.142,966,333.123,140,193.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)864,255.26872,447.26880,639.25
Year 2 PV (M)1,173,136.321,195,481.271,218,037.02
Year 3 PV (M)1,476,096.621,518,470.051,561,646.74
Year 4 PV (M)1,773,220.541,841,413.601,911,554.88
Year 5 PV (M)2,064,591.382,164,311.922,267,849.00
PV of Terminal Value (M)62,312,941.0465,322,679.4068,447,607.52
Equity Value (M)69,664,241.1772,914,803.4976,287,334.41
Shares Outstanding (M)1,023.961,023.961,023.96
Fair Value$68,034.34$71,208.85$74,502.48
Upside / Downside239.32%255.16%271.58%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%