Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Aerospace & DefenseSector: Industrials

Valuation Snapshot

Stable Growth$9,329,804.29 - $10,992,090.22$10,301,198.31
Multi-Stage$1,933,944.84 - $2,119,805.80$2,025,154.77
Blended Fair Value$6,163,176.54
Current Price$1,107,000.00
Upside456.75%
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 Rate5.91%5.91%5.91%
Growth Rate5.50%6.50%7.50%
Fair Value$9,329,804.29$10,301,198.31$10,992,090.22
Upside / Downside742.80%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 Rate5.91%5.91%5.91%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)647,948.27654,089.96660,231.65
Year 2 PV (M)1,068,851.031,089,209.641,109,760.31
Year 3 PV (M)1,486,514.721,529,187.221,572,668.65
Year 4 PV (M)1,900,958.001,974,063.482,049,257.53
Year 5 PV (M)2,312,199.422,423,879.522,539,833.87
PV of Terminal Value (M)84,221,087.3888,288,997.4092,512,595.90
Equity Value (M)91,637,558.8295,959,427.21100,444,347.91
Shares Outstanding (M)47.3847.3847.38
Fair Value$1,933,944.84$2,025,154.77$2,119,805.80
Upside / Downside74.70%82.94%91.49%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%