DDM Analysis: 086790.KS

Valuation Snapshot

Stable Growth	$752,551.92 - $2,715,146.09	$2,395,244.67
Multi-Stage	$344,230.74 - $376,621.13	$360,129.21
Blended Fair Value	$1,377,686.94
Current Price	$87,200.00
Upside	1,479.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.39%	25.63%	3,891.80	4,835.85	3,227.28	2,067.47	2,117.90	2,076.65	1,695.27	1,126.27	767.91	604.82
YoY Growth	-	-	-19.52%	49.84%	56.10%	-2.38%	1.99%	22.50%	50.52%	46.67%	26.97%	52.21%
Dividend Yield	-	-	6.53%	8.57%	7.93%	4.25%	4.95%	8.99%	4.51%	2.46%	2.08%	2.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,946,935.00
(-) Cash Dividends Paid (M)	1,341,315.00
(=) Cash Retained (M)	2,605,620.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	789,387.00	493,366.88	296,020.13
Cash Retained (M)	2,605,620.00	2,605,620.00	2,605,620.00
(-) Cash Required (M)	-789,387.00	-493,366.88	-296,020.13
(=) Excess Retained (M)	1,816,233.00	2,112,253.13	2,309,599.88
(/) Shares Outstanding (M)	289.10	289.10	289.10
(=) Excess Retained per Share	6,282.39	7,306.33	7,988.95
LTM Dividend per Share	4,639.64	4,639.64	4,639.64
(+) Excess Retained per Share	6,282.39	7,306.33	7,988.95
(=) Adjusted Dividend	10,922.02	11,945.96	12,628.59
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$752,551.92	$2,395,244.67	$2,715,146.09
Upside / Downside	763.02%	2,646.84%	3,013.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,946,935.00	4,203,485.78	4,476,712.35	4,767,698.65	5,077,599.07	5,407,643.00	5,569,872.30
Payout Ratio	33.98%	45.19%	56.39%	67.59%	78.80%	90.00%	92.50%
Projected Dividends (M)	1,341,315.00	1,899,427.82	2,524,428.25	3,222,653.65	4,000,982.65	4,866,878.70	5,152,131.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,757,986.10	1,774,649.47	1,791,312.85
Year 2 PV (M)	2,162,461.16	2,203,649.97	2,245,227.36
Year 3 PV (M)	2,555,003.86	2,628,348.84	2,703,084.20
Year 4 PV (M)	2,935,872.81	3,048,778.19	3,164,909.21
Year 5 PV (M)	3,305,321.69	3,464,969.97	3,630,728.35
PV of Terminal Value (M)	86,800,204.55	90,992,686.89	95,345,625.39
Equity Value (M)	99,516,850.17	104,113,083.33	108,880,887.36
Shares Outstanding (M)	289.10	289.10	289.10
Fair Value	$344,230.74	$360,129.21	$376,621.13
Upside / Downside	294.76%	312.99%	331.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 3 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
1272.HK	Datang Environment Industry Group Co., Ltd.	13.53%	$0.15	42.28%
MID-UN.TO	MINT Income Fund	13.47%	$1.06	61.55%
1126.HK	Dream International Limited	13.45%	$1.15	50.50%
HCO.PA	High Co. S.A.	13.45%	$0.53	62.33%
2348.HK	Dawnrays Pharmaceutical (Holdings) Limited	13.44%	$0.16	33.06%
0384.HK	China Gas Holdings Limited	13.43%	$1.04	94.76%
AEF	Abrdn Emerging Markets Equity Income Fund Inc	13.42%	$0.96	61.57%
9616.HK	Neutech Group Limited	13.40%	$0.34	55.10%
WN-PA.TO	George Weston Limited	13.36%	$3.41	27.39%
CY4.F	Kelsian Group Limited	13.31%	$0.32	78.26%
1100.HK	Mainland Headwear Holdings Limited	13.28%	$0.17	42.95%
1755.HK	S-Enjoy Service Group Co., Limited	13.28%	$0.37	33.22%
DRR.AX	Deterra Royalties Limited	13.28%	$0.55	93.57%
2942.TWO	Jing-Jan Retail Business Co., Ltd.	13.27%	$4.19	62.94%
1985.HK	Microware Group Limited	13.26%	$0.17	68.95%
SSG.AX	Shaver Shop Group Limited	13.25%	$0.20	86.08%
1553.HK	Maike Tube Industry Holdings Limited	13.22%	$0.20	27.92%
3306.HK	JNBY Design Limited	13.22%	$2.55	77.85%
0363.HK	Shanghai Industrial Holdings Limited	13.17%	$1.90	35.00%
0579.HK	Beijing Jingneng Clean Energy Co., Limited	13.09%	$0.30	42.68%
RI.PA	Pernod Ricard S.A.	13.06%	$9.53	77.43%
VULC3.SA	Vulcabras S.A.	13.05%	$2.60	60.16%
600919.SS	Bank of Jiangsu Co., Ltd.	13.01%	$1.35	72.63%
1551.HK	Guangzhou Rural Commercial Bank Co., Ltd.	13.00%	$0.20	58.85%
EIT-UN.TO	Canoe EIT Income Fund	13.00%	$2.05	42.34%
4334.SR	Al Maather Reit Fund	12.98%	$1.16	89.22%
BCE-PA.TO	BCE Inc.	12.97%	$2.71	39.91%
HLO.AX	Helloworld Travel Limited	12.97%	$0.25	67.50%
4347.SR	Bonyan REIT Fund	12.96%	$1.21	93.24%
1526.HK	Rici Healthcare Holdings Limited	12.94%	$0.14	38.91%
3709.HK	EEKA Fashion Holdings Limited	12.93%	$0.99	58.41%
ELSA.JK	PT Elnusa Tbk	12.90%	$65.79	79.08%
3348.HK	China PengFei Group Limited	12.88%	$0.16	42.43%
BAYU.JK	PT Bayu Buana Tbk	12.87%	$175.00	59.18%
MJLF.BK	Major Cineplex Lifestyle Leasehold Property Fund.	12.81%	$0.62	46.37%
037460.KQ	Samji Electronics Co., Ltd.	12.80%	$1,880.76	47.73%
1785.HK	Chengdu Expressway Co., Ltd.	12.79%	$0.26	88.07%
GWO-PN.TO	Great-West Lifeco Inc.	12.76%	$2.39	53.09%
UNC.TO	United Corporations Limited	12.75%	$1.87	60.14%
FDJ.PA	FDJ United	12.74%	$3.83	90.91%
IRAO.ME	PJSC Inter RAO UES	12.74%	$0.39	19.11%
0OGG.L	S.A. Catana Group	12.72%	$0.37	22.37%
TAPG.JK	PT Triputra Agro Persada Tbk	12.65%	$191.00	90.66%
2407.HK	Gaush Meditech Ltd	12.64%	$1.02	77.13%
MPCK.DE	MPC Münchmeyer Petersen Capital AG	12.63%	$0.62	60.64%
EDL.DE	Edel SE & Co. KGaA	12.60%	$0.57	54.20%
0086.HK	Sun Hung Kai & Co. Limited	12.59%	$0.52	94.25%
4340.SR	Al Rajhi REIT Fund	12.56%	$1.00	83.50%
TRMD	TORM plc	12.54%	$2.48	90.35%
0819.HK	Tianneng Power International Limited	12.50%	$0.89	35.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

Hana Financial Group Inc. (086790.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener