Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Hanil Hyundai Cement Co., Ltd (006390.KS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$60,916.21 - $158,239.97$92,553.21
Multi-Stage$73,628.44 - $80,795.14$77,144.11
Blended Fair Value$84,848.66
Current Price$19,090.00
Upside344.47%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.18%0.00%699.97599.981,103.53957.31870.28693.630.000.000.000.00
YoY Growth--16.67%-45.63%15.27%10.00%25.47%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--4.98%4.01%6.21%2.81%1.98%3.02%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)52,493.56
(-) Cash Dividends Paid (M)17,394.13
(=) Cash Retained (M)35,099.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,498.716,561.703,937.02
Cash Retained (M)35,099.4435,099.4435,099.44
(-) Cash Required (M)-10,498.71-6,561.70-3,937.02
(=) Excess Retained (M)24,600.7328,537.7431,162.42
(/) Shares Outstanding (M)19.3319.3319.33
(=) Excess Retained per Share1,272.841,476.541,612.34
LTM Dividend per Share899.97899.97899.97
(+) Excess Retained per Share1,272.841,476.541,612.34
(=) Adjusted Dividend2,172.802,376.502,512.30
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.65%3.65%4.65%
Fair Value$60,916.21$92,553.21$158,239.97
Upside / Downside219.10%384.83%728.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)52,493.5654,411.8756,400.2758,461.3360,597.7262,812.1764,696.54
Payout Ratio33.14%44.51%55.88%67.25%78.63%90.00%92.50%
Projected Dividends (M)17,394.1324,217.9531,517.2839,317.7647,646.2656,530.9659,844.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.65%3.65%4.65%
Year 1 PV (M)22,559.4722,779.2422,999.00
Year 2 PV (M)27,348.4027,883.8228,424.43
Year 3 PV (M)31,780.7032,718.5533,674.66
Year 4 PV (M)35,875.2737,293.7338,753.85
Year 5 PV (M)39,650.1041,619.3443,666.05
PV of Terminal Value (M)1,265,839.711,328,708.121,394,050.00
Equity Value (M)1,423,053.651,491,002.791,561,567.99
Shares Outstanding (M)19.3319.3319.33
Fair Value$73,628.44$77,144.11$80,795.14
Upside / Downside285.69%304.11%323.23%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%