Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hanjin Kal (180640.KS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$50,126.38 - $72,575.62$61,030.29
Multi-Stage$45,924.94 - $50,113.82$47,981.58
Blended Fair Value$54,505.93
Current Price$118,200.00
Upside-53.89%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.69%17.47%353.63224.2535.6335.63227.90268.09111.8285.65158.31132.10
YoY Growth--57.70%529.32%0.00%-84.36%-14.99%139.75%30.56%-45.90%19.84%86.89%
Dividend Yield--0.44%0.36%0.08%0.06%0.40%0.36%0.44%0.41%0.81%0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)434,392.40
(-) Cash Dividends Paid (M)24,080.17
(=) Cash Retained (M)410,312.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)86,878.4854,299.0532,579.43
Cash Retained (M)410,312.23410,312.23410,312.23
(-) Cash Required (M)-86,878.48-54,299.05-32,579.43
(=) Excess Retained (M)323,433.75356,013.18377,732.80
(/) Shares Outstanding (M)66.8666.8666.86
(=) Excess Retained per Share4,837.685,324.975,649.84
LTM Dividend per Share360.17360.17360.17
(+) Excess Retained per Share4,837.685,324.975,649.84
(=) Adjusted Dividend5,197.855,685.156,010.01
WACC / Discount Rate14.45%14.45%14.45%
Growth Rate3.69%4.69%5.69%
Fair Value$50,126.38$61,030.29$72,575.62
Upside / Downside-57.59%-48.37%-38.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)434,392.40454,786.91476,138.94498,493.44521,897.47546,400.31562,792.32
Payout Ratio5.54%22.43%39.33%56.22%73.11%90.00%92.50%
Projected Dividends (M)24,080.17102,030.22187,246.63280,239.88381,552.37491,760.28520,582.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate14.45%14.45%14.45%
Growth Rate3.69%4.69%5.69%
Year 1 PV (M)88,298.6589,150.1790,001.69
Year 2 PV (M)140,237.60142,955.45145,699.39
Year 3 PV (M)181,637.54186,943.34192,351.47
Year 4 PV (M)214,020.34222,396.30231,015.74
Year 5 PV (M)238,714.92250,449.51262,641.11
PV of Terminal Value (M)2,207,506.282,316,021.482,428,762.80
Equity Value (M)3,070,415.313,207,916.253,350,472.19
Shares Outstanding (M)66.8666.8666.86
Fair Value$45,924.94$47,981.58$50,113.82
Upside / Downside-61.15%-59.41%-57.60%

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%