Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hansol Chemical Co., Ltd. (014680.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$2,337,434.93 - $2,753,894.38$2,580,802.34
Multi-Stage$4,209,819.21 - $4,622,062.61$4,412,083.41
Blended Fair Value$3,496,442.87
Current Price$209,000.00
Upside1,572.94%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.18%15.60%2,124.832,237.362,263.441,910.421,495.521,196.04997.001,086.63911.50598.20
YoY Growth---5.03%-1.15%18.48%27.74%25.04%19.96%-8.25%19.21%52.37%20.00%
Dividend Yield--1.80%1.10%0.95%0.78%0.62%1.52%1.21%1.54%1.19%0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)154,003.45
(-) Cash Dividends Paid (M)23,858.96
(=) Cash Retained (M)130,144.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)30,800.6919,250.4311,550.26
Cash Retained (M)130,144.49130,144.49130,144.49
(-) Cash Required (M)-30,800.69-19,250.43-11,550.26
(=) Excess Retained (M)99,343.80110,894.06118,594.23
(/) Shares Outstanding (M)11.1211.1211.12
(=) Excess Retained per Share8,932.599,971.1410,663.51
LTM Dividend per Share2,145.302,145.302,145.30
(+) Excess Retained per Share8,932.599,971.1410,663.51
(=) Adjusted Dividend11,077.8912,116.4412,808.81
WACC / Discount Rate-15.96%-15.96%-15.96%
Growth Rate5.50%6.50%7.50%
Fair Value$2,337,434.93$2,580,802.34$2,753,894.38
Upside / Downside1,018.39%1,134.83%1,217.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)154,003.45164,013.68174,674.56186,028.41198,120.26210,998.07217,328.02
Payout Ratio15.49%30.39%45.30%60.20%75.10%90.00%92.50%
Projected Dividends (M)23,858.9649,850.2979,119.70111,983.51148,785.33189,898.27201,028.42

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-15.96%-15.96%-15.96%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)58,761.2059,318.1859,875.16
Year 2 PV (M)109,933.61112,027.54114,141.22
Year 3 PV (M)183,409.95188,674.99194,039.84
Year 4 PV (M)287,244.61298,291.23309,653.44
Year 5 PV (M)432,151.18453,024.24474,696.17
PV of Terminal Value (M)45,748,003.7847,957,649.4650,251,863.49
Equity Value (M)46,819,504.3349,068,985.6451,404,269.31
Shares Outstanding (M)11.1211.1211.12
Fair Value$4,209,819.21$4,412,083.41$4,622,062.61
Upside / Downside1,914.27%2,011.04%2,111.51%

High-Yield Dividend Screener

« Prev Page 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%