Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Shinhan Financial Group Co., Ltd. (055550.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$391,408.71 - $1,951,342.67$819,605.73
Multi-Stage$240,637.31 - $263,473.45$251,844.79
Blended Fair Value$535,725.26
Current Price$61,400.00
Upside772.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.81%12.23%2,568.442,962.123,123.262,470.361,963.801,683.931,448.671,432.171,356.241,107.04
YoY Growth---13.29%-5.16%26.43%25.79%16.62%16.24%1.15%5.60%22.51%36.61%
Dividend Yield--5.46%6.50%8.84%5.95%5.24%5.89%3.31%3.13%2.91%2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,867,041.00
(-) Cash Dividends Paid (M)1,292,142.00
(=) Cash Retained (M)3,574,899.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)973,408.20608,380.13365,028.08
Cash Retained (M)3,574,899.003,574,899.003,574,899.00
(-) Cash Required (M)-973,408.20-608,380.13-365,028.08
(=) Excess Retained (M)2,601,490.802,966,518.883,209,870.93
(/) Shares Outstanding (M)493.35493.35493.35
(=) Excess Retained per Share5,273.086,012.976,506.24
LTM Dividend per Share2,619.102,619.102,619.10
(+) Excess Retained per Share5,273.086,012.976,506.24
(=) Adjusted Dividend7,892.188,632.089,125.34
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.92%5.92%6.92%
Fair Value$391,408.71$819,605.73$1,951,342.67
Upside / Downside537.47%1,234.86%3,078.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,867,041.005,155,117.495,460,245.005,783,432.796,125,749.816,488,328.326,682,978.17
Payout Ratio26.55%39.24%51.93%64.62%77.31%90.00%92.50%
Projected Dividends (M)1,292,142.002,022,819.482,835,466.603,737,226.994,735,802.735,839,495.496,181,754.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.92%5.92%6.92%
Year 1 PV (M)1,872,034.151,889,876.821,907,719.50
Year 2 PV (M)2,428,498.372,475,011.842,521,966.54
Year 3 PV (M)2,962,234.243,047,744.773,134,885.27
Year 4 PV (M)3,473,922.823,608,270.553,746,477.86
Year 5 PV (M)3,964,227.124,156,781.444,356,746.45
PV of Terminal Value (M)104,018,221.74109,070,696.38114,317,622.08
Equity Value (M)118,719,138.44124,248,381.80129,985,417.70
Shares Outstanding (M)493.35493.35493.35
Fair Value$240,637.31$251,844.79$263,473.45
Upside / Downside291.92%310.17%329.11%

High-Yield Dividend Screener

« Prev Page 44 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600583.SSOffshore Oil Engineering Co.,Ltd3.66%$0.2043.97%
601038.SSFirst Tractor Company Limited3.66%$0.5271.49%
601083.SSShanghai Jinjiang Shipping (Group) Co., Ltd.3.66%$0.4135.56%
601860.SSJiangsu Zijin Rural Commercial Bank Co.,Ltd3.66%$0.1025.05%
ENTEL.SNEmpresa Nacional de Telecomunicaciones S.A.3.66%$179.3263.27%
GGRM.JKPT Gudang Garam Tbk3.66%$500.0087.83%
GOB.DECompagnie de Saint-Gobain S.A.3.66%$3.1932.66%
HCLTECH.BOHCL Technologies Limited3.66%$60.0195.42%
LDA.MCLínea Directa Aseguradora, S.A.3.66%$0.0445.97%
QUB.AXQube Holdings Limited3.66%$0.1892.53%
RCIRogers Communications Inc.3.66%$1.3911.08%
RYRoyal Bank of Canada3.66%$6.2443.22%
VTWR.DEVantage Towers AG3.66%$1.1972.52%
2103.TWTSRC Corporation3.65%$0.5586.36%
383800.KSLX Holdings Corp.3.65%$289.9515.18%
3978.HKChina Beststudy Education Group3.65%$0.1427.04%
4952.TWGeneralplus Technology Inc.3.65%$1.2983.85%
QAL.AXQualitas Limited3.65%$0.1366.09%
300628.SZYealink Network Technology Co., Ltd.3.64%$1.3064.58%
688517.SSJinGuan Electric Co., Ltd.3.64%$0.5791.64%
CEZ.PRCEZ, a. s.3.64%$47.1187.97%
EB5.SIFirst Resources Limited3.64%$0.0840.25%
HEIJM.ASKoninklijke Heijmans N.V.3.64%$2.5236.26%
NOVN.SWNovartis AG3.64%$3.9954.32%
0631.HKSany Heavy Equipment International Holdings Company Limited3.63%$0.3138.50%
0MT8.LDrägerwerk AG & Co. KGaA3.63%$2.0031.00%
0N9Z.LEVS Broadcast Equipment S.A.3.63%$1.3426.19%
267980.KQMaeil Dairies Co., Ltd.3.63%$1,244.0920.37%
600968.SSCNOOC Energy Technology & Services Limited3.63%$0.1437.04%
AALI.JKPT Astra Agro Lestari Tbk3.63%$267.9736.41%
EKTER.ATEkter S.A.3.63%$0.1322.08%
IGM.TOIGM Financial Inc.3.63%$2.2551.57%
018670.KSSK Gas Co., Ltd.3.62%$7,934.7324.18%
0RGI.LCosmo Pharmaceuticals N.V.3.62%$3.8148.74%
101530.KSHaitai Confectionery&Foods Co.,ltd.3.62%$250.1327.55%
230360.KQEchomarketing Co.,Ltd.3.62%$503.2355.69%
SANB11.SABanco Santander (Brasil) S.A.3.62%$1.2276.05%
SBSP3.SACompanhia de Saneamento Básico do Estado de São Paulo - SABESP3.62%$4.8245.66%
000786.SZBeijing New Building Materials Public Limited Company3.61%$0.9049.35%
003013.SZGuangzhou Metro Design & Research Institute Co., Ltd.3.61%$0.5137.72%
272550.KSSamyang Packaging Corporation3.61%$482.8352.27%
300908.SZZhongjing Food Co., Ltd.3.61%$1.0081.13%
4188.TMitsubishi Chemical Group Corporation3.61%$33.0539.87%
600332.SSGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited3.61%$0.9350.53%
600742.SSChangchun FAWAY Automobile Components Co.,Ltd3.61%$0.3653.61%
600928.SSBank of Xi'an Co.,Ltd.3.61%$0.1322.27%
CTD.AXCorporate Travel Management Limited3.61%$0.5847.61%
SAMTEL.BKSamart Telcoms Public Company Limited3.61%$0.1583.39%
0K9W.ILHuhtamäki Oyj3.60%$1.0756.07%
0M6I.LHeijmans N.V.3.60%$2.5236.26%