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 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%