Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Shinhan Financial Group Co., Ltd. (055550.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$391,967.96 - $1,951,342.67$821,829.40
Multi-Stage$240,827.74 - $263,682.67$252,044.44
Blended Fair Value$536,936.92
Current Price$61,400.00
Upside774.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.81%12.23%2,568.442,962.123,123.262,470.361,963.801,683.931,448.671,432.171,356.241,107.04
YoY Growth---13.29%-5.16%26.43%25.79%16.62%16.24%1.15%5.60%22.51%36.61%
Dividend Yield--5.46%6.50%8.84%5.95%5.24%5.89%3.31%3.13%2.91%2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,867,041.00
(-) Cash Dividends Paid (M)1,292,142.00
(=) Cash Retained (M)3,574,899.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)973,408.20608,380.13365,028.08
Cash Retained (M)3,574,899.003,574,899.003,574,899.00
(-) Cash Required (M)-973,408.20-608,380.13-365,028.08
(=) Excess Retained (M)2,601,490.802,966,518.883,209,870.93
(/) Shares Outstanding (M)493.35493.35493.35
(=) Excess Retained per Share5,273.086,012.976,506.24
LTM Dividend per Share2,619.102,619.102,619.10
(+) Excess Retained per Share5,273.086,012.976,506.24
(=) Adjusted Dividend7,892.188,632.089,125.34
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.92%5.92%6.92%
Fair Value$391,967.96$821,829.40$1,951,342.67
Upside / Downside538.38%1,238.48%3,078.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,867,041.005,155,117.495,460,245.005,783,432.796,125,749.816,488,328.326,682,978.17
Payout Ratio26.55%39.24%51.93%64.62%77.31%90.00%92.50%
Projected Dividends (M)1,292,142.002,022,819.482,835,466.603,737,226.994,735,802.735,839,495.496,181,754.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.92%5.92%6.92%
Year 1 PV (M)1,872,086.941,889,930.121,907,773.30
Year 2 PV (M)2,428,635.352,475,151.442,522,108.78
Year 3 PV (M)2,962,484.863,048,002.623,135,150.50
Year 4 PV (M)3,474,314.703,608,677.593,746,900.49
Year 5 PV (M)3,964,786.134,157,367.594,357,360.80
PV of Terminal Value (M)104,110,779.58109,167,750.03114,419,344.56
Equity Value (M)118,813,087.55124,346,879.38130,088,638.43
Shares Outstanding (M)493.35493.35493.35
Fair Value$240,827.74$252,044.44$263,682.67
Upside / Downside292.23%310.50%329.45%

High-Yield Dividend Screener

« Prev Page 19 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2979.TSOSiLA Logistics REIT, Inc.6.51%$8,225.4581.63%
5135.KLSarawak Plantation Berhad6.51%$0.2057.64%
TOTB.DETotalEnergies SE6.51%$3.6556.75%
0QNK.LWarteck Invest AG6.49%$126.0080.72%
6605.TWDepo Auto Parts Industrial Co., Ltd.6.49%$8.9365.56%
INCLU.BRInclusio S.A.6.49%$1.1617.79%
TUGU.JKPT Asuransi Tugu Pratama Indonesia Tbk6.49%$76.8936.75%
014580.KSTaekyung Bk Co., Ltd6.48%$298.2330.77%
3485.TWOEclat Forever Machinery Co., Ltd.6.48%$8.8769.07%
3933.HKThe United Laboratories International Holdings Limited6.48%$0.7623.13%
JBH.AXJB Hi-Fi Limited6.48%$6.2475.94%
SGLLV.AXRicegrowers Limited6.48%$1.0754.55%
SJOVA.ICSjóvá-Almennar tryggingar hf.6.48%$2.8390.10%
010960.KSSamho Development Co., Ltd.6.47%$239.2128.41%
FIBRAMQ12.MXFIBRA Macquarie México6.47%$2.1939.90%
FWD.AXFleetwood Limited6.47%$0.1894.88%
VLID3.SAValid Soluções S.A.6.46%$1.3644.64%
214320.KSInnocean Worldwide Inc.6.45%$1,180.0956.54%
3481.TMitsubishi Estate Logistics REIT Investment Corporation6.45%$8,568.4374.88%
TMW.BKThai Mitsuwa Public Company Limited6.45%$3.6127.20%
IMPACT.BKImpact Growth Real Estate Investment Trust6.44%$0.6790.64%
1969.HKChina Chunlai Education Group Co., Ltd.6.43%$0.2318.54%
ALICA.PAIcape Holding S.A.6.43%$0.3845.20%
KBANK-R.BKKasikornbank Public Company Limited6.43%$12.5059.49%
KUMWEL.BKKumwell Corporation Public Company Limited6.43%$0.0745.73%
SLL.DESBO AG6.42%$1.7584.82%
TFF.PATFF Group6.42%$1.2330.40%
8958.TGlobal One Real Estate Investment Corp.6.41%$8,838.2459.36%
AALLON.HEAallon Group Oyj6.41%$0.6863.85%
PL8.AXPlato Income Maximiser Limited6.41%$0.0947.21%
PTT-R.BKPTT Public Company Limited6.41%$2.0578.59%
461300.KQi-Scream Media Co. Ltd.6.39%$1,098.5144.35%
FLRY3.SAFleury S.A.6.39%$0.9586.00%
000666.SZJingwei Textile Machinery Company Limited6.38%$0.5740.17%
013870.KSGMB Korea Corp.6.38%$256.3527.15%
2669.HKChina Overseas Property Holdings Limited6.38%$0.2929.88%
NRP.ASNEPI Rockcastle S.A.6.38%$0.4730.96%
2247.TWPan German Universal Motors Ltd.6.37%$17.9678.50%
MSC.BKMetro Systems Corporation Public Company Limited6.37%$0.5073.61%
017800.KSHyundai Elevator Co., Ltd6.36%$5,588.0485.50%
035250.KSKangwon Land, Inc.6.36%$1,169.5764.65%
5108.TBridgestone Corporation6.36%$223.5463.02%
FSHOP13.MXFibra Shop6.36%$0.5814.91%
FTREIT.BKFrasers Property Thailand Industrial Freehold & Leasehold REIT6.36%$0.7582.90%
0RG6.LFlughafen Zürich AG6.35%$11.0051.63%
0ZQ7.LInstone Real Estate Group SE6.35%$0.5079.32%
ENEL.MIEnel S.p.A.6.35%$0.5790.97%
STANLY.BKThai Stanley Electric Public Company Limited6.35%$12.0052.87%
TASCO-R.BKTipco Asphalt Public Company Limited6.35%$0.8788.88%
603279.SSJingjin Equipment Inc.6.34%$1.0799.67%