Definitive Analysis
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 7 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
AZK.MCAzkoyen, S.A.10.20%$0.9060.65%
KAPIAB.STKallebäck Property Invest AB (publ)10.19%$21.0091.25%
0071.HKMiramar Hotel and Investment Company, Limited10.18%$1.0543.56%
SOND3.SASondotécnica Engenharia de Solos S.A.10.15%$4.8748.70%
0F6L.LEtablissements Maurel & Prom S.A.10.14%$0.5723.09%
SCCC-R.BKSiam City Cement Public Company Limited10.13%$14.4378.86%
2666.HKGenertec Universal Medical Group Company Limited10.12%$0.6027.87%
0G67.LSparebanken Vest10.11%$19.9465.51%
BY6.FBYD Company Limited10.11%$1.1123.20%
0N4Y.ILEtn. Fr. Colruyt NV10.10%$3.2128.64%
AMAG.JKPT Asuransi Multi Artha Guna Tbk10.10%$40.0099.08%
COLR.BRColruyt Group N.V.10.10%$3.2128.64%
2638.HKHK Electric Investments and HK Electric Investments Limited10.09%$0.6490.04%
GBUS.MIGibus S.p.A.10.09%$1.0050.80%
PT.BKPremier Technology Public Company Limited10.08%$1.2099.46%
1606.HKChina Development Bank Financial Leasing Co., Ltd.10.05%$0.1824.74%
CITA.JKPT Cita Mineral Investindo Tbk10.05%$445.0053.80%
BJTM.JKPT Bank Pembangunan Daerah Jawa Timur Tbk10.04%$54.7160.03%
EZTC3.SAEZTEC Empreendimentos e Participações S.A.10.04%$1.3855.20%
CRES.BACresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria10.03%$194.1967.22%
0NX1.ILAalberts N.V.10.02%$2.8278.30%
Q-CON.BKQuality Construction Products Public Company Limited10.02%$0.6577.43%
QHHR.BKQuality Houses Hotel and Residence Freehold and Leasehold Property Fund10.01%$0.6729.76%
DPAM.PALes Docks des Pétroles d'Ambès -SA10.00%$92.0087.00%
ITNS.BKInternational Network System Public Company Limited10.00%$0.1589.11%
SMSM.JKPT Selamat Sempurna Tbk10.00%$175.0091.04%
9578.SRAtlas Elevators General Trading and Contracting Co.9.98%$1.5253.96%
1044.HKHengan International Group Company Limited9.96%$2.8161.10%
2282.HKMGM China Holdings Limited9.95%$1.2956.05%
036530.KSSNT Holdings Co., Ltd.9.94%$5,467.3751.15%
V03.SIVenture Corporation Limited9.94%$1.5188.95%
1118.HKGolik Holdings Limited9.91%$0.1221.69%
AJ91.DEDocCheck AG9.90%$1.2583.74%
SUSCO.BKSusco Public Company Limited9.90%$0.2172.28%
0267.HKCITIC Limited9.89%$1.2233.15%
AZJ.AXAurizon Holdings Limited9.89%$0.3687.87%
NOS.LSNos, S.g.p.s., S.a.9.89%$0.4080.94%
1113.HKCK Asset Holdings Limited9.84%$3.9651.18%
GC.BKGlobal Connections Public Company Limited9.79%$0.3985.45%
LLBN.SWLiechtensteinische Landesbank AG9.78%$8.2074.94%
001120.KSLX International Corp.9.77%$3,127.2297.53%
GVF.AXStaude Capital Global Value Fund Limited9.73%$0.1454.60%
0023.HKThe Bank of East Asia, Limited9.72%$1.3143.70%
HBTS5.SACompanhia Habitasul de Participações9.72%$2.8363.33%
LAVV3.SALavvi Empreendimentos Imobiliários S.A.9.70%$1.5362.21%
POPF.BKPrime Office Leasehold Property Fund9.70%$0.6681.20%
ASRNL.ASASR Nederland N.V.9.68%$5.9273.33%
0QMG.LSwiss Life Holding AG9.66%$50.7872.66%
1292.HKChangan Minsheng APLL Logistics Co., Ltd.9.66%$0.3852.62%
GMI.SWGroupe Minoteries S.A.9.65%$22.0062.67%