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 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%