Definitive Analysis
Loading...
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

Mode

Company Industry Sector

Ticker

Industry

Sector

HDC HOLDINGS CO.,Ltd (012630.KS)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$261,634.27 - $1,003,235.74$749,371.91
Multi-Stage$121,428.81 - $132,990.11$127,103.04
Blended Fair Value$438,237.48
Current Price$17,400.00
Upside2,418.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS34.27%23.62%978.24912.08969.201,070.97597.29224.131,564.791,200.89797.45492.62
YoY Growth--7.25%-5.89%-9.50%79.31%166.49%-85.68%30.30%50.59%61.88%319.69%
Dividend Yield--6.57%10.94%14.34%15.08%5.31%3.02%7.98%3.12%1.96%1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)251,723.26
(-) Cash Dividends Paid (M)17,510.85
(=) Cash Retained (M)234,212.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)50,344.6531,465.4118,879.24
Cash Retained (M)234,212.42234,212.42234,212.42
(-) Cash Required (M)-50,344.65-31,465.41-18,879.24
(=) Excess Retained (M)183,867.76202,747.01215,333.17
(/) Shares Outstanding (M)49.9049.9049.90
(=) Excess Retained per Share3,684.724,063.074,315.29
LTM Dividend per Share350.92350.92350.92
(+) Excess Retained per Share3,684.724,063.074,315.29
(=) Adjusted Dividend4,035.644,413.994,666.21
WACC / Discount Rate7.13%7.13%7.13%
Growth Rate5.50%6.50%7.50%
Fair Value$261,634.27$749,371.91$1,003,235.74
Upside / Downside1,403.65%4,206.74%5,665.72%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)251,723.26268,085.27285,510.81304,069.02323,833.50344,882.68355,229.16
Payout Ratio6.96%23.57%40.17%56.78%73.39%90.00%92.50%
Projected Dividends (M)17,510.8563,174.59114,700.64172,658.16237,665.55310,394.41328,586.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.13%7.13%7.13%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)58,417.7858,971.5159,525.23
Year 2 PV (M)98,077.8999,946.00101,831.73
Year 3 PV (M)136,519.61140,438.60144,431.88
Year 4 PV (M)173,770.81180,453.54187,327.20
Year 5 PV (M)209,858.77219,995.03230,519.23
PV of Terminal Value (M)5,382,652.745,642,636.885,912,571.22
Equity Value (M)6,059,297.606,342,441.556,636,206.48
Shares Outstanding (M)49.9049.9049.90
Fair Value$121,428.81$127,103.04$132,990.11
Upside / Downside597.87%630.48%664.31%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%