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

Hana Materials Inc. (166090.KQ)

Company Dividend Discount ModelIndustry: Sector:

Valuation Snapshot

Stable Growth$52,542.48 - $231,511.79$91,548.52
Multi-Stage$33,401.17 - $36,552.94$34,948.15
Blended Fair Value$63,248.33
Current Price$40,150.00
Upside57.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.06%0.00%199.84299.76599.46597.61198.99245.910.000.000.000.00
YoY Growth---33.33%-50.00%0.31%200.32%-19.08%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.65%0.55%1.42%1.07%0.51%1.78%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,284.87
(-) Cash Dividends Paid (M)4,870.06
(=) Cash Retained (M)28,414.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,656.974,160.612,496.37
Cash Retained (M)28,414.8128,414.8128,414.81
(-) Cash Required (M)-6,656.97-4,160.61-2,496.37
(=) Excess Retained (M)21,757.8424,254.2125,918.45
(/) Shares Outstanding (M)19.5419.5419.54
(=) Excess Retained per Share1,113.721,241.501,326.68
LTM Dividend per Share249.28249.28249.28
(+) Excess Retained per Share1,113.721,241.501,326.68
(=) Adjusted Dividend1,363.001,490.781,575.97
WACC / Discount Rate7.97%7.97%7.97%
Growth Rate5.24%6.24%7.24%
Fair Value$52,542.48$91,548.52$231,511.79
Upside / Downside30.87%128.02%476.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,284.8735,361.7337,568.1739,912.2942,402.6745,048.4446,399.90
Payout Ratio14.63%29.71%44.78%59.85%74.93%90.00%92.50%
Projected Dividends (M)4,870.0610,504.2516,822.6023,888.5331,770.7540,543.6042,919.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.97%7.97%7.97%
Growth Rate5.24%6.24%7.24%
Year 1 PV (M)9,637.329,728.909,820.47
Year 2 PV (M)14,160.3914,430.7814,703.72
Year 3 PV (M)18,448.5718,979.4819,520.49
Year 4 PV (M)22,510.8423,378.7224,271.45
Year 5 PV (M)26,355.8927,632.1028,957.27
PV of Terminal Value (M)561,420.56588,605.74616,833.96
Equity Value (M)652,533.56682,755.71714,107.36
Shares Outstanding (M)19.5419.5419.54
Fair Value$33,401.17$34,948.15$36,552.94
Upside / Downside-16.81%-12.96%-8.96%

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%