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

Hana Financial Group Inc. (086790.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$752,410.15 - $2,715,146.09$2,393,944.34
Multi-Stage$344,204.82 - $376,592.67$360,102.03
Blended Fair Value$1,377,023.19
Current Price$87,200.00
Upside1,479.16%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.39%25.63%3,891.804,835.853,227.282,067.472,117.902,076.651,695.271,126.27767.91604.82
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)789,387.00493,366.88296,020.13
Cash Retained (M)2,605,620.002,605,620.002,605,620.00
(-) Cash Required (M)-789,387.00-493,366.88-296,020.13
(=) Excess Retained (M)1,816,233.002,112,253.132,309,599.88
(/) Shares Outstanding (M)289.10289.10289.10
(=) Excess Retained per Share6,282.397,306.337,988.95
LTM Dividend per Share4,639.644,639.644,639.64
(+) Excess Retained per Share6,282.397,306.337,988.95
(=) Adjusted Dividend10,922.0211,945.9612,628.59
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$752,410.15$2,393,944.34$2,715,146.09
Upside / Downside762.86%2,645.35%3,013.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,946,935.004,203,485.784,476,712.354,767,698.655,077,599.075,407,643.005,569,872.30
Payout Ratio33.98%45.19%56.39%67.59%78.80%90.00%92.50%
Projected Dividends (M)1,341,315.001,899,427.822,524,428.253,222,653.654,000,982.654,866,878.705,152,131.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,757,981.361,774,644.691,791,308.02
Year 2 PV (M)2,162,449.502,203,638.092,245,215.25
Year 3 PV (M)2,554,983.202,628,327.582,703,062.34
Year 4 PV (M)2,935,841.163,048,745.323,164,875.08
Year 5 PV (M)3,305,277.143,464,923.273,630,679.42
PV of Terminal Value (M)86,792,822.9290,984,948.7295,337,517.04
Equity Value (M)99,509,355.28104,105,227.67108,872,657.16
Shares Outstanding (M)289.10289.10289.10
Fair Value$344,204.82$360,102.03$376,592.67
Upside / Downside294.73%312.96%331.87%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%