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 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%