Definitive Analysis
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

Heungkuk Fire&Marine Insurance Co., Ltd. (000540.KS)

Company Dividend Discount ModelIndustry: Insurance - Property & CasualtySector: Financial Services

Valuation Snapshot

Stable Growth$8,678.42 - $13,210.13$10,803.73
Multi-Stage$17,606.15 - $19,382.37$18,476.82
Blended Fair Value$14,640.28
Current Price$3,960.00
Upside269.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS19.73%0.00%186.88186.87119.4475.9675.9675.9675.9675.960.000.00
YoY Growth--0.01%56.45%57.25%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--5.53%4.48%3.76%1.88%1.85%3.37%1.54%1.23%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)67,886.00
(-) Cash Dividends Paid (M)19,002.00
(=) Cash Retained (M)48,884.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,577.208,485.755,091.45
Cash Retained (M)48,884.0048,884.0048,884.00
(-) Cash Required (M)-13,577.20-8,485.75-5,091.45
(=) Excess Retained (M)35,306.8040,398.2543,792.55
(/) Shares Outstanding (M)69.0469.0469.04
(=) Excess Retained per Share511.41585.15634.32
LTM Dividend per Share275.24275.24275.24
(+) Excess Retained per Share511.41585.15634.32
(=) Adjusted Dividend786.64860.39909.56
WACC / Discount Rate6.99%6.99%6.99%
Growth Rate-1.90%-0.90%0.10%
Fair Value$8,678.42$10,803.73$13,210.13
Upside / Downside119.15%172.82%233.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)67,886.0067,276.4266,672.3166,073.6265,480.3164,892.3366,839.10
Payout Ratio27.99%40.39%52.79%65.20%77.60%90.00%92.50%
Projected Dividends (M)19,002.0027,174.8535,199.3943,077.6350,811.5558,403.1061,826.17

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.99%6.99%6.99%
Growth Rate-1.90%-0.90%0.10%
Year 1 PV (M)25,142.1125,398.4025,654.68
Year 2 PV (M)30,130.3630,747.7631,371.41
Year 3 PV (M)34,115.8035,169.7436,245.17
Year 4 PV (M)37,230.6538,772.0640,360.84
Year 5 PV (M)39,592.1141,651.5843,795.87
PV of Terminal Value (M)1,049,295.801,103,877.081,160,706.41
Equity Value (M)1,215,506.841,275,616.611,338,134.38
Shares Outstanding (M)69.0469.0469.04
Fair Value$17,606.15$18,476.82$19,382.37
Upside / Downside344.60%366.59%389.45%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%