Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

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

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

Valuation Snapshot

Stable Growth$8,675.33 - $13,204.05$10,799.39
Multi-Stage$17,591.62 - $19,366.29$18,461.53
Blended Fair Value$14,630.46
Current Price$3,960.00
Upside269.46%
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 Rate7.00%7.00%7.00%
Growth Rate-1.90%-0.90%0.10%
Fair Value$8,675.33$10,799.39$13,204.05
Upside / Downside119.07%172.71%233.44%

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 Rate7.00%7.00%7.00%
Growth Rate-1.90%-0.90%0.10%
Year 1 PV (M)25,141.3725,397.6425,653.92
Year 2 PV (M)30,128.5730,745.9331,369.55
Year 3 PV (M)34,112.7635,166.6236,241.95
Year 4 PV (M)37,226.2438,767.4740,356.06
Year 5 PV (M)39,586.2541,645.4143,789.38
PV of Terminal Value (M)1,048,308.071,102,837.961,159,613.80
Equity Value (M)1,214,503.261,274,561.031,337,024.66
Shares Outstanding (M)69.0469.0469.04
Fair Value$17,591.62$18,461.53$19,366.29
Upside / Downside344.23%366.20%389.05%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%