Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hanil Hyundai Cement Co., Ltd (006390.KS)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$60,910.12 - $158,205.11$92,540.48
Multi-Stage$73,619.99 - $80,785.83$77,135.24
Blended Fair Value$84,837.86
Current Price$19,090.00
Upside344.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.18%0.00%699.97599.981,103.53957.31870.28693.630.000.000.000.00
YoY Growth--16.67%-45.63%15.27%10.00%25.47%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--4.98%4.01%6.21%2.81%1.98%3.02%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)52,493.56
(-) Cash Dividends Paid (M)17,394.13
(=) Cash Retained (M)35,099.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,498.716,561.703,937.02
Cash Retained (M)35,099.4435,099.4435,099.44
(-) Cash Required (M)-10,498.71-6,561.70-3,937.02
(=) Excess Retained (M)24,600.7328,537.7431,162.42
(/) Shares Outstanding (M)19.3319.3319.33
(=) Excess Retained per Share1,272.841,476.541,612.34
LTM Dividend per Share899.97899.97899.97
(+) Excess Retained per Share1,272.841,476.541,612.34
(=) Adjusted Dividend2,172.802,376.502,512.30
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.65%3.65%4.65%
Fair Value$60,910.12$92,540.48$158,205.11
Upside / Downside219.07%384.76%728.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)52,493.5654,411.8756,400.2758,461.3360,597.7262,812.1764,696.54
Payout Ratio33.14%44.51%55.88%67.25%78.63%90.00%92.50%
Projected Dividends (M)17,394.1324,217.9531,517.2839,317.7647,646.2656,530.9659,844.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.65%3.65%4.65%
Year 1 PV (M)22,559.4022,779.1622,998.92
Year 2 PV (M)27,348.2127,883.6328,424.23
Year 3 PV (M)31,780.3732,718.2133,674.32
Year 4 PV (M)35,874.7737,293.2238,753.32
Year 5 PV (M)39,649.4241,618.6243,665.30
PV of Terminal Value (M)1,265,678.141,328,538.531,393,872.07
Equity Value (M)1,422,890.311,490,831.371,561,388.15
Shares Outstanding (M)19.3319.3319.33
Fair Value$73,619.99$77,135.24$80,785.83
Upside / Downside285.65%304.06%323.18%

High-Yield Dividend Screener

« Prev Page 50 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688009.SSChina Railway Signal & Communication Corporation Limited3.25%$0.1855.08%
ALMB.COAlm. Brand A/S3.25%$0.6069.79%
BUDI.JKPT Budi Starch & Sweetener Tbk3.25%$7.0135.52%
0398.HKOriental Watch Holdings Limited3.24%$0.1219.25%
044820.KSCosmax BTI, Inc.3.24%$449.6235.33%
8017.HKTradeGo FinTech Limited3.24%$0.0545.22%
ALPM.PAPrecia S.A.3.24%$0.8632.45%
DGV.MIDigital Value S.p.A.3.24%$0.9315.10%
ULTJ.JKPT Ultrajaya Milk Industry & Trading Company Tbk3.24%$46.5039.75%
004890.KSDongil Industries Co.,Ltd.3.23%$1,262.8723.13%
5297.TWO3s Silicon Tech., Inc.3.23%$0.9261.02%
600219.SSShandong Nanshan Aluminium Co.,Ltd.3.23%$0.1739.17%
601018.SSNingbo Zhoushan Port Company Limited3.23%$0.1248.88%
6448.TBrother Industries, Ltd.3.23%$100.9546.67%
AZE.BRAzelis Group N.V.3.23%$0.3024.74%
FDPFresh Del Monte Produce Inc.3.23%$1.1468.58%
FMM-B.STFM Mattsson Mora Group AB (publ)3.23%$2.2587.42%
ITECH.STI-Tech AB3.23%$1.7450.69%
MTY.TOMTY Food Group Inc.3.23%$1.2473.76%
SKA-B.STSkanska AB (publ)3.23%$8.3155.80%
1179.HKH World Group Limited3.22%$1.2098.76%
2745.TWOLife Travel & Tourist Service Co., Ltd.3.22%$3.4841.20%
3533.TWLotes Co., Ltd3.22%$41.6856.60%
5908.KLDKSH Holdings (Malaysia) Berhad3.22%$0.1920.93%
600886.SSSDIC Power Holdings Co., Ltd.3.22%$0.4251.34%
603566.SSPulike Biological Engineering, Inc.3.22%$0.4095.20%
9583.SRUnited Mining Industries Co.3.22%$1.4581.04%
CBG-R.BKCarabao Group Public Company Limited3.22%$1.4047.30%
ESF.VIEurofins Scientific SE3.22%$2.0162.22%
ETE.ATNational Bank of Greece S.A.3.22%$0.4436.82%
MOTV3.SAMotiva S.A.3.22%$0.4833.62%
NCKL.JKPT Trimegah Bangun Persada Tbk3.22%$37.5729.64%
TEA.AXTasmea Ltd3.22%$0.1338.34%
002283.SZTianrun Industry Technology Co., Ltd.3.21%$0.2065.38%
004840.KSDRB Holding Co., Ltd.3.21%$160.4026.30%
241560.KSDoosan Bobcat Inc.3.21%$1,824.8939.43%
300406.SZBeijing Strong Biotechnologies, Inc.3.21%$0.4256.93%
4088.TAir Water Inc.3.21%$72.4432.93%
603187.SSQingdao Hiron Commercial Cold Chain Co., Ltd.3.21%$0.5050.00%
6250.TYamabiko Corporation3.21%$95.3127.60%
SKF-A.STAB SKF (publ)3.21%$7.9374.23%
002441.SZZhongyeda Electric Co., Ltd.3.20%$0.3077.91%
002991.SZGanyuan Foods Co., Ltd.3.20%$1.8265.31%
300833.SZGuangzhou Haoyang Electronic Co.,Ltd.3.20%$1.3092.60%
688799.SSHunan Warrant Pharmaceutical Co.,Ltd3.20%$1.5367.14%
029530.KSsindoh Co.,Ltd.3.19%$1,500.1429.67%
0RL4.LCatella AB (publ)3.19%$0.9147.34%
5889.TJapan Eyewear Holdings Co., Ltd.3.19%$64.7439.09%
DAPS.BODAPS Advertising Ltd.3.19%$0.6514.79%
PTPS.JKPT Pulau Subur Tbk3.19%$6.0038.20%