Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hannong Chemicals Inc. (011500.KS)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$60,025.05 - $70,802.01$66,313.64
Multi-Stage$91,098.37 - $100,593.50$95,751.61
Blended Fair Value$81,032.63
Current Price$13,870.00
Upside484.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%4.14%120.18120.18230.35180.28150.23120.18140.22110.17100.1590.14
YoY Growth--0.00%-47.83%27.78%20.00%25.00%-14.29%27.27%10.00%11.11%12.50%
Dividend Yield--0.83%0.57%1.11%1.12%0.94%3.03%3.46%2.30%1.79%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,770.03
(-) Cash Dividends Paid (M)917.64
(=) Cash Retained (M)4,852.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,154.01721.25432.75
Cash Retained (M)4,852.394,852.394,852.39
(-) Cash Required (M)-1,154.01-721.25-432.75
(=) Excess Retained (M)3,698.384,131.134,419.63
(/) Shares Outstanding (M)15.2715.2715.27
(=) Excess Retained per Share242.19270.53289.42
LTM Dividend per Share60.0960.0960.09
(+) Excess Retained per Share242.19270.53289.42
(=) Adjusted Dividend302.28330.62349.51
WACC / Discount Rate-17.13%-17.13%-17.13%
Growth Rate-0.71%0.29%1.29%
Fair Value$60,025.05$66,313.64$70,802.01
Upside / Downside332.77%378.11%410.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,770.035,786.555,803.125,819.745,836.415,853.126,028.72
Payout Ratio15.90%30.72%45.54%60.36%75.18%90.00%92.50%
Projected Dividends (M)917.641,777.792,642.873,512.884,387.855,267.815,576.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-17.13%-17.13%-17.13%
Growth Rate-0.71%0.29%1.29%
Year 1 PV (M)2,124.002,145.392,166.78
Year 2 PV (M)3,772.433,848.803,925.94
Year 3 PV (M)5,990.766,173.606,360.13
Year 4 PV (M)8,940.139,305.789,682.54
Year 5 PV (M)12,823.1513,482.0514,167.77
PV of Terminal Value (M)1,357,472.691,427,225.171,499,815.95
Equity Value (M)1,391,123.161,462,180.801,536,119.12
Shares Outstanding (M)15.2715.2715.27
Fair Value$91,098.37$95,751.61$100,593.50
Upside / Downside556.80%590.35%625.26%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%