Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hansol Chemical Co., Ltd. (014680.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$2,337,434.93 - $2,753,894.38$2,580,802.34
Multi-Stage$4,274,932.48 - $4,693,568.50$4,480,333.09
Blended Fair Value$3,530,567.72
Current Price$209,000.00
Upside1,589.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.18%15.60%2,124.832,237.362,263.441,910.421,495.521,196.04997.001,086.63911.50598.20
YoY Growth---5.03%-1.15%18.48%27.74%25.04%19.96%-8.25%19.21%52.37%20.00%
Dividend Yield--1.80%1.10%0.95%0.78%0.62%1.52%1.21%1.54%1.19%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)154,003.45
(-) Cash Dividends Paid (M)23,858.96
(=) Cash Retained (M)130,144.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)30,800.6919,250.4311,550.26
Cash Retained (M)130,144.49130,144.49130,144.49
(-) Cash Required (M)-30,800.69-19,250.43-11,550.26
(=) Excess Retained (M)99,343.80110,894.06118,594.23
(/) Shares Outstanding (M)11.1211.1211.12
(=) Excess Retained per Share8,932.599,971.1410,663.51
LTM Dividend per Share2,145.302,145.302,145.30
(+) Excess Retained per Share8,932.599,971.1410,663.51
(=) Adjusted Dividend11,077.8912,116.4412,808.81
WACC / Discount Rate-16.22%-16.22%-16.22%
Growth Rate5.50%6.50%7.50%
Fair Value$2,337,434.93$2,580,802.34$2,753,894.38
Upside / Downside1,018.39%1,134.83%1,217.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)154,003.45164,013.68174,674.56186,028.41198,120.26210,998.07217,328.02
Payout Ratio15.49%30.39%45.30%60.20%75.10%90.00%92.50%
Projected Dividends (M)23,858.9649,850.2979,119.70111,983.51148,785.33189,898.27201,028.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-16.22%-16.22%-16.22%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)58,942.8059,501.5060,060.20
Year 2 PV (M)110,614.16112,721.05114,847.82
Year 3 PV (M)185,115.69190,429.70195,844.44
Year 4 PV (M)290,812.02301,995.82313,499.15
Year 5 PV (M)438,870.38460,067.99482,076.87
PV of Terminal Value (M)46,459,306.5648,703,308.4451,033,193.55
Equity Value (M)47,543,661.6249,828,024.5152,199,522.04
Shares Outstanding (M)11.1211.1211.12
Fair Value$4,274,932.48$4,480,333.09$4,693,568.50
Upside / Downside1,945.42%2,043.70%2,145.73%

High-Yield Dividend Screener

« Prev Page 16 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0ELV.LGuerbet S.A.7.06%$1.0131.15%
215000.KQGOLFZON Co., Ltd.7.05%$3,999.3763.09%
HLAG.DEHapag-Lloyd AG7.05%$8.2861.62%
XVALO.MCVale S.A.7.05%$0.8162.96%
0GN6.LArgan S.A.7.04%$4.6130.62%
RIGD.ILReliance Industries Limited7.04%$5.008.14%
600098.SSGuangzhou Development Group Incorporated7.03%$0.4669.93%
SORKON.BKS. Khonkaen Foods Public Company Limited7.03%$0.2571.33%
Z74.SISingapore Telecommunications Limited7.03%$0.3287.72%
603995.SSYongjin Technology Group Co., Ltd.7.02%$1.2769.10%
6671.TWSan Neng Group Holdings Co., Ltd.7.02%$2.5194.63%
KPN.ASKoninklijke KPN N.V.7.02%$0.2869.30%
NNCL.BKNava Nakorn Public Company Limited7.02%$0.1182.26%
TEGH.BKThai Eastern Group Holdings Public Company Limited7.02%$0.2137.13%
ASTAK.ATAlpha Real Estate S.a.7.01%$0.5252.38%
INETREIT.BKINET Freehold and Leasehold Real Estate Investment Trust7.01%$0.8045.08%
ABTG.MIAlfio Bardolla Training Group S.p.A.7.00%$0.1235.81%
MMB.PALagardere S.A.7.00%$1.3164.26%
0010.HKHang Lung Group Limited6.99%$1.0742.37%
0RP0.LTikehau Capital6.99%$1.1166.15%
1066.HKShandong Weigao Group Medical Polymer Company Limited6.99%$0.3541.33%
CAT31.PACaisse Regionale de Credit Agricole Mutuel Toulouse 316.99%$7.4918.27%
037710.KSGwangju Shinsegae. Co. ,Ltd.6.98%$2,199.7640.80%
AP-R.BKAP (Thailand) Public Company Limited6.98%$0.6040.92%
EASON.BKEason & Co Public Company Limited6.97%$0.0860.98%
KENKenon Holdings Ltd.6.97%$4.7154.85%
015860.KSILJIN Holdings Co., Ltd.6.96%$474.0952.60%
3808.HKSinotruk (Hong Kong) Limited6.96%$1.9343.31%
603801.SSZbom Home Collection Co.,Ltd6.96%$0.6494.30%
WOMF.JKPT Wahana Ottomitra Multiartha Tbk6.96%$22.5631.36%
601225.SSShaanxi Coal Industry Company Limited6.95%$1.4875.05%
LOG.MCLogista Integral, S.A.6.95%$2.0980.25%
VCX.AXVicinity Centres6.95%$0.1852.81%
0QME.LOrell Füssli AG6.94%$8.3058.10%
3470.TMarimo Regional Revitalization REIT, Inc.6.94%$7,579.0662.91%
ARROW.BKArrow Syndicate Public Company Limited6.93%$0.3569.42%
003690.KSKorean Reinsurance Company6.92%$797.5138.80%
3279.TActivia Properties Inc.6.92%$9,742.1289.07%
IL0A.IRPermanent TSB Group Holdings plc6.92%$0.1639.09%
S41.SIHong Leong Finance Limited6.92%$0.1875.53%
SECURITY.SNGrupo Security S.A.6.92%$23.1197.85%
2377.HKChina Boqi Environmental (Holding) Co., Ltd.6.91%$0.0712.31%
601991.SSDatang International Power Generation Co., Ltd.6.91%$0.2465.75%
ALPJT.PAPoujoulat S.A.6.91%$0.5236.16%
AZM.MIAzimut Holding S.p.A.6.91%$2.4771.18%
PPF.BKPinthong Industrial Park Property Fund6.91%$0.7581.09%
BOLSAA.MXBolsa Mexicana de Valores, S.A.B. de C.V.6.90%$2.5984.50%
HYDRA.ASHydratec Industries N.V.6.90%$12.0839.09%
0O6D.LMiquel y Costas & Miquel, S.A.6.89%$1.0041.40%
0QO6.LJulius Bär Gruppe AG6.89%$3.9199.57%