Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

HMM Co.,Ltd (011200.KS)

Company Dividend Discount ModelIndustry: Marine ShippingSector: Industrials

Valuation Snapshot

Stable Growth$196,840.17 - $467,226.91$437,860.04
Multi-Stage$68,036.71 - $74,505.08$71,211.34
Blended Fair Value$254,535.69
Current Price$20,050.00
Upside1,169.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS57.50%80.86%515.57573.24286.5693.970.0253.1919.5014.561.381.38
YoY Growth---10.06%100.04%204.96%384,772.00%-99.95%172.77%33.93%957.45%0.00%0.00%
Dividend Yield--2.64%3.61%1.41%0.32%0.00%1.72%0.53%0.33%0.02%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,405,633.00
(-) Cash Dividends Paid (M)549,368.00
(=) Cash Retained (M)1,856,265.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)481,126.60300,704.13180,422.48
Cash Retained (M)1,856,265.001,856,265.001,856,265.00
(-) Cash Required (M)-481,126.60-300,704.13-180,422.48
(=) Excess Retained (M)1,375,138.401,555,560.881,675,842.53
(/) Shares Outstanding (M)1,023.961,023.961,023.96
(=) Excess Retained per Share1,342.961,519.171,636.63
LTM Dividend per Share536.51536.51536.51
(+) Excess Retained per Share1,342.961,519.171,636.63
(=) Adjusted Dividend1,879.482,055.682,173.15
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate5.50%6.50%7.50%
Fair Value$196,840.17$437,860.04$467,226.91
Upside / Downside881.75%2,083.84%2,230.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,405,633.002,561,999.152,728,529.092,905,883.483,094,765.913,295,925.693,394,803.46
Payout Ratio22.84%36.27%49.70%63.13%76.57%90.00%92.50%
Projected Dividends (M)549,368.00929,221.381,356,134.621,834,620.632,369,580.142,966,333.123,140,193.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)864,256.20872,448.21880,640.21
Year 2 PV (M)1,173,138.871,195,483.871,218,039.68
Year 3 PV (M)1,476,101.441,518,475.011,561,651.84
Year 4 PV (M)1,773,228.261,841,421.621,911,563.21
Year 5 PV (M)2,064,602.622,164,323.702,267,861.34
PV of Terminal Value (M)62,315,340.7065,325,194.9668,450,243.42
Equity Value (M)69,666,668.1172,917,347.3776,289,999.70
Shares Outstanding (M)1,023.961,023.961,023.96
Fair Value$68,036.71$71,211.34$74,505.08
Upside / Downside239.34%255.17%271.60%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%