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

Analysis Mode

Ticker

Industry

Sector

Haein Corporation (003010.KS)

Company Dividend Discount ModelIndustry: Industrial - DistributionSector: Industrials

Valuation Snapshot

Stable Growth$8,594.45 - $13,065.17$10,693.15
Multi-Stage$19,515.66 - $21,516.63$20,496.29
Blended Fair Value$15,594.72
Current Price$5,430.00
Upside187.20%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS40.16%12.51%171.3960.49131.07120.9863.3731.6831.6842.2431.6852.80
YoY Growth--183.33%-53.85%8.33%90.93%100.00%0.01%-25.01%33.33%-39.99%0.12%
Dividend Yield--3.69%1.04%2.04%2.14%0.84%0.91%0.56%0.96%0.75%1.56%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,489.90
(-) Cash Dividends Paid (M)1,934.70
(=) Cash Retained (M)8,555.21
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,097.981,311.24786.74
Cash Retained (M)8,555.218,555.218,555.21
(-) Cash Required (M)-2,097.98-1,311.24-786.74
(=) Excess Retained (M)6,457.227,243.977,768.46
(/) Shares Outstanding (M)10.6610.6610.66
(=) Excess Retained per Share605.69679.49728.69
LTM Dividend per Share181.48181.48181.48
(+) Excess Retained per Share605.69679.49728.69
(=) Adjusted Dividend787.17860.97910.16
WACC / Discount Rate6.50%6.50%6.50%
Growth Rate-2.43%-1.43%-0.43%
Fair Value$8,594.45$10,693.15$13,065.17
Upside / Downside58.28%96.93%140.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,489.9010,339.4810,191.2110,045.069,901.029,759.0410,051.81
Payout Ratio18.44%32.75%47.07%61.38%75.69%90.00%92.50%
Projected Dividends (M)1,934.703,386.674,796.606,165.407,493.958,783.139,297.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.50%6.50%6.50%
Growth Rate-2.43%-1.43%-0.43%
Year 1 PV (M)3,147.653,179.913,212.17
Year 2 PV (M)4,143.434,228.804,315.04
Year 3 PV (M)4,949.955,103.725,260.64
Year 4 PV (M)5,591.965,824.766,064.76
Year 5 PV (M)6,091.386,410.016,741.84
PV of Terminal Value (M)184,129.96193,761.56203,792.06
Equity Value (M)208,054.32218,508.76229,386.51
Shares Outstanding (M)10.6610.6610.66
Fair Value$19,515.66$20,496.29$21,516.63
Upside / Downside259.40%277.46%296.25%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%