Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hanwha Corporation (000880.KS)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$2,726,766.70 - $3,212,593.17$3,010,670.28
Multi-Stage$601,704.74 - $659,664.62$630,147.49
Blended Fair Value$1,820,408.89
Current Price$84,600.00
Upside2,051.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.50%10.23%957.79957.79907.72850.12851.76806.50731.04740.97452.10452.10
YoY Growth--0.00%5.52%6.78%-0.19%5.61%10.32%-1.34%63.89%0.00%24.98%
Dividend Yield--2.34%3.55%3.46%2.70%2.67%5.27%2.36%1.89%1.26%1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,243,530.00
(-) Cash Dividends Paid (M)72,164.00
(=) Cash Retained (M)1,171,366.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)248,706.00155,441.2593,264.75
Cash Retained (M)1,171,366.001,171,366.001,171,366.00
(-) Cash Required (M)-248,706.00-155,441.25-93,264.75
(=) Excess Retained (M)922,660.001,015,924.751,078,101.25
(/) Shares Outstanding (M)76.9876.9876.98
(=) Excess Retained per Share11,985.6313,197.1714,004.86
LTM Dividend per Share937.43937.43937.43
(+) Excess Retained per Share11,985.6313,197.1714,004.86
(=) Adjusted Dividend12,923.0614,134.6014,942.29
WACC / Discount Rate5.73%5.73%5.73%
Growth Rate5.50%6.50%7.50%
Fair Value$2,726,766.70$3,010,670.28$3,212,593.17
Upside / Downside3,123.13%3,458.71%3,697.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,243,530.001,324,359.451,410,442.811,502,121.601,599,759.501,703,743.871,754,856.18
Payout Ratio5.80%22.64%39.48%56.32%73.16%90.00%92.50%
Projected Dividends (M)72,164.00299,868.43556,869.54846,013.851,170,394.151,533,369.481,623,241.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.73%5.73%5.73%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)280,941.69283,604.64286,267.59
Year 2 PV (M)488,792.29498,102.41507,500.36
Year 3 PV (M)695,718.89715,690.48736,040.66
Year 4 PV (M)901,724.57936,402.35972,070.86
Year 5 PV (M)1,106,812.401,160,271.851,215,777.33
PV of Terminal Value (M)42,845,541.5444,914,997.2247,063,655.84
Equity Value (M)46,319,531.3848,509,068.9550,781,312.64
Shares Outstanding (M)76.9876.9876.98
Fair Value$601,704.74$630,147.49$659,664.62
Upside / Downside611.23%644.86%679.75%

High-Yield Dividend Screener

« Prev Page 26 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600036.SSChina Merchants Bank Co., Ltd.5.46%$2.3039.04%
7296.TF.C.C. Co., Ltd.5.46%$202.4061.47%
BPF-UN.TOBoston Pizza Royalties Income Fund5.46%$1.2581.66%
SONDA.SNSonda S.A.5.46%$18.7857.64%
0062.HKTransport International Holdings Limited5.45%$0.5845.75%
AGN.ASAegon N.V.5.45%$0.3645.01%
CGCBV.HECargotec Corporation5.45%$2.1313.30%
LEVE3.SAMAHLE Metal Leve S.A.5.45%$1.8342.42%
RATCH-R.BKRatch Group Public Company Limited5.45%$1.6162.39%
071320.KSKorea District Heating Corp.5.44%$5,144.2919.59%
3051.TWOptimax Technology Corporation5.44%$1.0172.99%
LSIP.JKPT Perusahaan Perkebunan London Sumatra Indonesia Tbk5.44%$64.9923.07%
4580.TWOValue Valves Co., Ltd.5.43%$4.4379.29%
BNBR3.SABanco do Nordeste do Brasil S.A.5.43%$5.9820.89%
1866.HKChina XLX Fertiliser Ltd.5.42%$0.5022.65%
4207.TWOTaiwan Fructose Co., Ltd.5.42%$1.0061.33%
8955.TJapan Prime Realty Investment Corporation5.42%$5,726.8966.85%
8TRA.DETraton SE5.42%$1.7047.75%
AMATA.BKAmata Corporation Public Company Limited5.42%$0.9033.06%
CRECCrescera Capital Acquisition Corp.5.42%$0.5940.15%
9907.TWTon Yi Industrial Corp.5.41%$0.9770.39%
004970.KSSilla Co.,Ltd5.40%$499.3456.25%
JDE.DEJDE Peet's N.V.5.40%$1.7274.35%
0QU6.LHIAG Immobilien Holding AG5.39%$6.3944.68%
3022.TWIEI Integration Corp.5.39%$3.5169.75%
4105.TWOTTY Biopharm Company Limited5.39%$4.3568.65%
BNORDIK-CSE.COP/F BankNordik5.39%$8.3624.49%
003550.KSLG Corp.5.38%$4,358.8394.91%
2414.TWUnitech Computer Co., Ltd.5.38%$2.1971.08%
9627.SRTwareat Medical Care Co.5.38%$0.6671.63%
AMARC.BKAsia Medical and Agricultural Laboratory and Research Center Public Company Limited5.38%$0.1438.50%
MDNE3.SAMoura Dubeux Engenharia S.A.5.38%$1.2429.60%
001286.SZShaanxi Energy Investment5.37%$0.5064.09%
82020.HKANTA Sports-r5.37%$3.8940.14%
CCN.PACaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative5.37%$7.0126.05%
ENGH.TOEnghouse Systems Limited5.37%$1.0879.39%
G07.SIGreat Eastern Holdings Limited5.37%$0.8240.54%
GEMA.JKPT Gema Grahasarana Tbk5.37%$5.1529.14%
HNK1.DEHeineken N.V.5.37%$3.7183.13%
SELER.PASelectirente5.37%$4.4033.09%
600750.SSJiang Zhong Pharmaceutical Co.,Ltd5.36%$1.2493.11%
000883.SZHubei Energy Group Co., Ltd.5.35%$0.2493.11%
039570.KSHDC I-Controls Co., Ltd.5.35%$448.0048.81%
AB9.DEABO Energy GmbH & Co. KGaA5.35%$0.6511.20%
CUP.AXCount Limited5.35%$0.068.76%
RB.SWReckitt Benckiser Group plc5.35%$2.8967.01%
0411.HKLam Soon (Hong Kong) Limited5.34%$0.6027.98%
1342.TWCathay Consolidated, Inc.5.34%$4.7687.76%
9612.SRSama Healthy Water Factory Co.5.34%$0.1039.45%
000521.SZChanghong Meiling Co., Ltd.5.33%$0.3554.63%