Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HanmiGlobal Co., Ltd. (053690.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$385,248.84 - $453,888.41$425,359.91
Multi-Stage$271,532.81 - $298,000.80$284,519.66
Blended Fair Value$354,939.79
Current Price$19,710.00
Upside1,700.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.19%15.28%540.73680.24420.68278.97196.94198.54245.10294.49223.65168.09
YoY Growth---20.51%61.70%50.80%41.65%-0.80%-19.00%-16.77%31.67%33.06%28.83%
Dividend Yield--3.62%4.08%1.59%1.97%1.84%3.03%2.19%3.06%2.11%1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,123.49
(-) Cash Dividends Paid (M)6,486.08
(=) Cash Retained (M)16,637.41
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,624.702,890.441,734.26
Cash Retained (M)16,637.4116,637.4116,637.41
(-) Cash Required (M)-4,624.70-2,890.44-1,734.26
(=) Excess Retained (M)12,012.7113,746.9714,903.15
(/) Shares Outstanding (M)10.1310.1310.13
(=) Excess Retained per Share1,185.651,356.821,470.94
LTM Dividend per Share640.17640.17640.17
(+) Excess Retained per Share1,185.651,356.821,470.94
(=) Adjusted Dividend1,825.821,996.992,111.11
WACC / Discount Rate1.56%1.56%1.56%
Growth Rate5.50%6.50%7.50%
Fair Value$385,248.84$425,359.91$453,888.41
Upside / Downside1,854.59%2,058.09%2,202.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,123.4924,626.5226,227.2427,932.0129,747.5931,681.1832,631.62
Payout Ratio28.05%40.44%52.83%65.22%77.61%90.00%92.50%
Projected Dividends (M)6,486.089,958.9113,855.8118,217.2323,087.0928,513.0730,184.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.56%1.56%1.56%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)9,714.109,806.189,898.25
Year 2 PV (M)13,182.9713,434.0713,687.53
Year 3 PV (M)16,906.5217,391.8517,886.37
Year 4 PV (M)20,899.3021,703.0322,529.72
Year 5 PV (M)25,176.6026,392.6427,655.22
PV of Terminal Value (M)2,665,223.072,793,954.342,927,612.46
Equity Value (M)2,751,102.562,882,682.103,019,269.56
Shares Outstanding (M)10.1310.1310.13
Fair Value$271,532.81$284,519.66$298,000.80
Upside / Downside1,277.64%1,343.53%1,411.93%

High-Yield Dividend Screener

« Prev Page 77 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EFN-PA.TOElement Fleet Management Corp.1.77%$0.4438.48%
RMS.AXRamelius Resources Limited1.77%$0.0712.68%
RSTIP.MERosseti, Public Joint Stock Company1.77%$0.025.65%
TRIThomson Reuters Corporation1.77%$2.2457.46%
UFOE.JKPT Damai Sejahtera Abadi Tbk1.77%$3.2616.08%
002073.SZMesnac Co., Ltd.1.76%$0.1431.34%
068290.KSSamsung Publishing Co., Ltd1.76%$199.5321.01%
0EWR.Linit innovation in traffic systems SE1.76%$0.8047.67%
300923.SZYeal Electric Co.,Ltd1.76%$0.4571.34%
600019.SSBaoshan Iron & Steel Co., Ltd.1.76%$0.1329.23%
600176.SSChina Jushi Co., Ltd.1.76%$0.3034.66%
603225.SSXinfengming Group Co., Ltd.1.76%$0.3448.02%
7269.TSuzuki Motor Corporation1.76%$41.0219.60%
7556.TWOYeedex Electronic Corporation1.76%$2.9043.54%
AWRD.STAwardit AB (publ)1.76%$2.3082.26%
AXSAXIS Capital Holdings Limited1.76%$1.8414.40%
KCR.HEKonecranes Plc1.76%$1.6533.86%
SY1.DESymrise AG1.76%$1.2033.09%
VINTE.MXVinte Viviendas Integrales, S.A.B. de C.V.1.76%$0.5714.97%
002350.KSNexen Tire Corporation1.75%$130.258.28%
003019.SZTES Touch Embedded Solutions (Xiamen) Co., Ltd.1.75%$0.5854.54%
300951.SZShenzhen Bsc Technology Co.,Ltd.1.75%$0.6051.92%
301156.SZShanghai Menon Animal Nutrition Technology Co., Ltd.1.75%$0.3173.33%
3242.TUrbanet Corporation Co.,Ltd.1.75%$10.029.72%
603045.SSFuda Alloy Materials Co.,Ltd1.75%$0.3478.02%
7512.TAeon Hokkaido Corporation1.75%$15.9769.82%
ICC.BKI.C.C. International Public Company Limited1.75%$0.4329.50%
IMD.AXImdex Limited1.75%$0.0637.34%
KRI.ATKri-Kri Milk Industry S.A.1.75%$0.3541.81%
PEAB-B.STPeab AB (publ)1.75%$1.5126.14%
SIMP.JKPT Salim Ivomas Pratama Tbk1.75%$10.008.73%
001820.KSSAMWHA CAPACITOR Co.,LTD1.74%$525.0939.85%
006260.KSLS Corp.1.74%$3,619.1044.44%
006880.KSSingsong Holdings Co.,Ltd.1.74%$119.6228.35%
030520.KQHancom Inc.1.74%$409.9476.57%
243070.KQHuons Co., Ltd.1.74%$475.6315.69%
300488.SZEST Tools Co., Ltd1.74%$0.5763.18%
300787.SZAnfu CE LINK Limited1.74%$0.2056.29%
316140.KSWoori Financial Group Inc.1.74%$487.0211.05%
603817.SSFujian Haixia Environmental Protection Group Co.,Ltd.1.74%$0.1232.99%
603885.SSJuneyao Airlines Co., Ltd1.74%$0.2676.13%
688566.SSJiangsu Jibeier Pharmaceutical Co., Ltd.1.74%$0.5242.91%
CRLA.PACaisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative1.74%$1.417.62%
IVG.MIIveco Group N.V.1.74%$0.3327.33%
LTX.WALentex S.A.1.74%$0.1231.81%
MICE.JKPT Multi Indocitra Tbk1.74%$10.0013.08%
1334.HKRuichang Intl1.73%$0.0276.84%
4689.TLY Corporation1.73%$7.2024.40%
603926.SSZhejiang Tieliu Clutch Co., Ltd.1.73%$0.3066.82%
688533.SSSuzhou Sonavox Electronics Co., Ltd.1.73%$0.5045.54%