Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

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

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$392,021.49 - $1,951,342.67$822,042.58
Multi-Stage$240,845.96 - $263,702.69$252,063.54
Blended Fair Value$537,053.06
Current Price$61,400.00
Upside774.68%
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$392,021.49$822,042.58$1,951,342.67
Upside / Downside538.47%1,238.83%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)1,872,091.991,889,935.211,907,778.44
Year 2 PV (M)2,428,648.442,475,164.782,522,122.38
Year 3 PV (M)2,962,508.813,048,027.273,135,175.85
Year 4 PV (M)3,474,352.163,608,716.503,746,940.89
Year 5 PV (M)3,964,839.564,157,423.624,357,419.53
PV of Terminal Value (M)104,119,634.08109,177,034.62114,429,075.80
Equity Value (M)118,822,075.05124,356,302.01130,098,512.89
Shares Outstanding (M)493.35493.35493.35
Fair Value$240,845.96$252,063.54$263,702.69
Upside / Downside292.26%310.53%329.48%

High-Yield Dividend Screener

« Prev Page 2 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
GHYPGIM Global High Yield Fund, Inc15.29%$1.8962.38%
BGRBlackRock Energy and Resources Trust15.26%$2.1298.26%
BOEBlackRock Enhanced Global Dividend Trust15.09%$1.7867.28%
FENFirst Trust Energy Income and Growth Fund15.00%$2.4049.79%
SOJESouthern Company (The) Series 214.95%$2.6967.01%
PSFCohen & Steers Select Preferred and Income Fund, Inc.14.84%$3.0256.28%
EVGEaton Vance Short Duration Diversified Income Fund14.82%$1.6271.62%
LDPCohen & Steers Limited Duration Preferred and Income Fund, Inc.14.73%$3.1554.69%
DNPDNP Select Income Fund Inc.14.64%$1.4553.01%
JRSNuveen Real Estate Income Fund14.56%$1.1189.79%
DPGDuff & Phelps Utility and Infrastructure Fund Inc.14.47%$1.8654.60%
BSTBlackRock Science and Technology Trust14.42%$5.8646.91%
MPAIXMorgan Stanley Insti Fd Advantage Portfolio Cl I14.33%$4.0043.20%
JCAPJefferson Capital, Inc. Common Stock14.11%$3.1245.65%
PHTPioneer High Income Fund, Inc.13.99%$1.1961.96%
RZC7.125% Fixed-Rate Reset Subordinated Debentures due 205213.93%$3.5527.34%
RNPCohen & Steers REIT and Preferred Income Fund, Inc.13.88%$2.7761.92%
DOMHDominari Holdings Inc.13.87%$0.7010.86%
STT-PDState Street Corporation13.86%$3.4633.48%
FCTFirst Trust Senior Floating Rate Income Fund II13.80%$1.3867.42%
VIRTVirtu Financial, Inc.13.57%$4.4389.50%
DHFBNY Mellon High Yield Strategies Fund13.55%$0.3461.16%
JHIJohn Hancock Investors Trust13.15%$1.7974.97%
AIOVirtus Artificial Intelligence & Technology Opportunities Fund12.91%$2.8238.01%
UTFCohen & Steers Infrastructure Fund, Inc12.84%$3.1453.56%
DFPFlaherty & Crumrine Dynamic Preferred and Income Fund Inc.12.81%$2.6848.05%
WEAWestern Asset Premier Bond Fund12.81%$1.4380.16%
TPZTortoise Essential Energy Fund12.76%$2.6467.76%
FTFranklin Universal Trust12.72%$1.0256.42%
CSQCalamos Strategic Total Return Fund12.70%$2.4351.10%
HYBThe New America High Income Fund Inc.12.68%$1.0463.42%
NBBNuveen Taxable Municipal Income Fund12.66%$2.0085.04%
RWAYRunway Growth Finance Corp.12.66%$1.1475.51%
ELVTElevate Credit, Inc.12.61%$0.2475.91%
NDPTortoise Energy Independence Fund, Inc.12.60%$5.0986.32%
BCEICivitas Resources, Inc.12.58%$7.0698.41%
GENVRGen Digital Inc. Contingent Value Rights12.54%$0.5054.91%
SOJCThe Southern Company JR 2017B NT 7712.31%$2.6967.01%
BTOJohn Hancock Financial Opportunities Fund12.25%$4.3229.72%
FEIFirst Trust MLP and Energy Income Fund12.21%$1.2058.56%
PCNPIMCO Corporate & Income Strategy Fund12.19%$1.5568.95%
HTDJohn Hancock Tax-Advantaged Dividend Income Fund12.17%$2.9051.08%
NIEVirtus Equity & Convertible Income Fund12.17%$3.0445.26%
PFDFlaherty & Crumrine Preferred Income Fund Inc.11.99%$1.4348.51%
TYGTortoise Energy Infrastructure Corporation11.98%$4.9643.95%
FPLFirst Trust New Opportunities MLP & Energy Fund11.82%$0.9254.20%
BTZBlackRock Credit Allocation Income Trust11.69%$1.2692.75%
BHBFXMadison Dividend Income Fd Cl Y11.61%$2.8540.22%
CGABLThe Carlyle Group Inc. 4.625% Subordinated Notes due 206111.57%$2.0197.92%
DBLDoubleLine Opportunistic Credit Fund11.57%$1.7652.03%