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

Hanwha Aerospace Co., Ltd. (012450.KS)

Company Dividend Discount ModelIndustry: Aerospace & DefenseSector: Industrials

Valuation Snapshot

Stable Growth$9,329,804.29 - $10,992,090.22$10,301,198.31
Multi-Stage$1,955,186.60 - $2,143,135.70$2,047,421.01
Blended Fair Value$6,174,309.66
Current Price$1,107,000.00
Upside457.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS73.06%16.25%2,527.291,067.23747.06640.85367.88162.8110.450.00336.3812.80
YoY Growth--136.81%42.86%16.57%74.20%125.95%1,458.66%0.00%-100.00%2,528.14%-97.72%
Dividend Yield--0.41%0.52%0.76%1.24%0.91%0.80%0.03%0.00%0.72%0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,618,963.95
(-) Cash Dividends Paid (M)223,787.69
(=) Cash Retained (M)2,395,176.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)523,792.79327,370.49196,422.30
Cash Retained (M)2,395,176.262,395,176.262,395,176.26
(-) Cash Required (M)-523,792.79-327,370.49-196,422.30
(=) Excess Retained (M)1,871,383.472,067,805.772,198,753.96
(/) Shares Outstanding (M)47.3847.3847.38
(=) Excess Retained per Share39,494.2043,639.5646,403.12
LTM Dividend per Share4,722.884,722.884,722.88
(+) Excess Retained per Share39,494.2043,639.5646,403.12
(=) Adjusted Dividend44,217.0848,362.4351,126.00
WACC / Discount Rate5.88%5.88%5.88%
Growth Rate5.50%6.50%7.50%
Fair Value$9,329,804.29$10,301,198.31$10,992,090.22
Upside / Downside742.80%830.55%892.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,618,963.952,789,196.602,970,494.383,163,576.523,369,208.993,588,207.573,695,853.80
Payout Ratio8.54%24.84%41.13%57.42%73.71%90.00%92.50%
Projected Dividends (M)223,787.69692,722.501,221,673.331,816,461.022,483,409.543,229,386.823,418,664.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.88%5.88%5.88%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)648,131.86654,275.29660,418.72
Year 2 PV (M)1,069,456.811,089,826.961,110,389.28
Year 3 PV (M)1,487,778.641,530,487.421,574,005.82
Year 4 PV (M)1,903,113.381,976,301.752,051,581.06
Year 5 PV (M)2,315,476.962,427,315.372,543,434.09
PV of Terminal Value (M)85,220,115.2289,336,278.6593,609,977.34
Equity Value (M)92,644,072.8897,014,485.44101,549,806.31
Shares Outstanding (M)47.3847.3847.38
Fair Value$1,955,186.60$2,047,421.01$2,143,135.70
Upside / Downside76.62%84.95%93.60%

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%