DDM Analysis: 086790.KS

Valuation Snapshot

Stable Growth	$752,551.92 - $2,715,146.09	$2,395,244.67
Multi-Stage	$344,230.74 - $376,621.13	$360,129.21
Blended Fair Value	$1,377,686.94
Current Price	$87,200.00
Upside	1,479.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.39%	25.63%	3,891.80	4,835.85	3,227.28	2,067.47	2,117.90	2,076.65	1,695.27	1,126.27	767.91	604.82
YoY Growth	-	-	-19.52%	49.84%	56.10%	-2.38%	1.99%	22.50%	50.52%	46.67%	26.97%	52.21%
Dividend Yield	-	-	6.53%	8.57%	7.93%	4.25%	4.95%	8.99%	4.51%	2.46%	2.08%	2.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,946,935.00
(-) Cash Dividends Paid (M)	1,341,315.00
(=) Cash Retained (M)	2,605,620.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	789,387.00	493,366.88	296,020.13
Cash Retained (M)	2,605,620.00	2,605,620.00	2,605,620.00
(-) Cash Required (M)	-789,387.00	-493,366.88	-296,020.13
(=) Excess Retained (M)	1,816,233.00	2,112,253.13	2,309,599.88
(/) Shares Outstanding (M)	289.10	289.10	289.10
(=) Excess Retained per Share	6,282.39	7,306.33	7,988.95
LTM Dividend per Share	4,639.64	4,639.64	4,639.64
(+) Excess Retained per Share	6,282.39	7,306.33	7,988.95
(=) Adjusted Dividend	10,922.02	11,945.96	12,628.59
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$752,551.92	$2,395,244.67	$2,715,146.09
Upside / Downside	763.02%	2,646.84%	3,013.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,946,935.00	4,203,485.78	4,476,712.35	4,767,698.65	5,077,599.07	5,407,643.00	5,569,872.30
Payout Ratio	33.98%	45.19%	56.39%	67.59%	78.80%	90.00%	92.50%
Projected Dividends (M)	1,341,315.00	1,899,427.82	2,524,428.25	3,222,653.65	4,000,982.65	4,866,878.70	5,152,131.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,757,986.10	1,774,649.47	1,791,312.85
Year 2 PV (M)	2,162,461.16	2,203,649.97	2,245,227.36
Year 3 PV (M)	2,555,003.86	2,628,348.84	2,703,084.20
Year 4 PV (M)	2,935,872.81	3,048,778.19	3,164,909.21
Year 5 PV (M)	3,305,321.69	3,464,969.97	3,630,728.35
PV of Terminal Value (M)	86,800,204.55	90,992,686.89	95,345,625.39
Equity Value (M)	99,516,850.17	104,113,083.33	108,880,887.36
Shares Outstanding (M)	289.10	289.10	289.10
Fair Value	$344,230.74	$360,129.21	$376,621.13
Upside / Downside	294.76%	312.99%	331.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 8 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
035810.KQ	EASY HOLDINGS Co., Ltd.	9.64%	$435.28	87.39%
0623.HK	SinoMedia Holding Limited	9.64%	$0.19	44.98%
ITSA3.SA	Itaúsa S.A.	9.64%	$1.17	80.68%
MFG.AX	Magellan Financial Group Limited	9.64%	$0.96	34.94%
PMTA.BK	PM Thoresen Asia Holdings Public Company Limited	9.64%	$0.98	60.98%
2989.T	Tokaido REIT, Inc.	9.63%	$11,143.48	89.54%
SBMO.AS	SBM Offshore N.V.	9.63%	$2.38	53.44%
0576.HK	Zhejiang Expressway Co., Ltd.	9.62%	$0.69	74.90%
INVEST.HE	Investors House Oyj	9.62%	$0.36	63.41%
MFEC.BK	MFEC Public Company Limited	9.62%	$0.50	94.79%
PIKK.ME	PJSC PIK-specialized homebuilder	9.61%	$45.94	31.14%
6868.HK	Tenfu (Cayman) Holdings Company Limited	9.60%	$0.26	93.07%
601077.SS	Chongqing Rural Commercial Bank Co., Ltd.	9.58%	$0.62	86.18%
SIQ.AX	Smartgroup Corporation Ltd	9.58%	$0.87	77.09%
5012.KL	Ta Ann Holdings Berhad	9.57%	$0.40	93.61%
PAC.AX	Pacific Current Group Limited	9.57%	$0.96	23.44%
MTO.AX	MotorCycle Holdings Limited	9.56%	$0.30	68.86%
HME.V	Hemisphere Energy Corporation	9.55%	$0.19	57.92%
0382.HK	Edvantage Group Holdings Limited	9.54%	$0.14	12.43%
0OQQ.L	Infotel S.A.	9.54%	$4.03	86.81%
VIE.PA	Veolia Environnement S.A.	9.53%	$2.87	97.23%
0QJX.L	EFG International AG	9.52%	$1.81	96.44%
601998.SS	China CITIC Bank Corporation Limited	9.51%	$0.73	68.88%
0752.HK	Pico Far East Holdings Limited	9.50%	$0.25	45.55%
MRN.PA	Mersen S.A.	9.50%	$2.30	45.40%
MTS.AX	Metcash Limited	9.50%	$0.31	64.02%
SYNE3.SA	SYN prop e tech S.A.	9.50%	$0.46	59.20%
TEXF.BR	Texaf S.A.	9.50%	$3.40	63.35%
601997.SS	Bank of Guiyang Co.,Ltd.	9.49%	$0.56	39.86%
WMA.AX	Wam Alternative Assets Limited	9.49%	$0.10	9.12%
0135.HK	Kunlun Energy Company Limited	9.48%	$0.70	52.47%
SC-R.BK	SC Asset Corporation Public Company Limited	9.47%	$0.16	48.63%
0DLI.L	Acomo N.V.	9.45%	$2.40	67.74%
AFYA	Afya Limited	9.45%	$1.41	17.69%
BBRI.JK	PT Bank Rakyat Indonesia (Persero) Tbk	9.44%	$343.60	92.61%
TEKA.BK	Teka Construction Public Company Limited	9.44%	$0.16	96.55%
8964.T	Frontier Real Estate Investment Corporation	9.39%	$8,736.61	96.39%
ALLA.BK	Alla Public Company Limited	9.39%	$0.11	77.39%
4333.SR	Taleem REIT Fund	9.38%	$0.96	70.19%
SHL.AX	Sonic Healthcare Limited	9.38%	$2.11	98.90%
TQM-R.BK	TQM Alpha Public Company Limited	9.37%	$1.08	82.74%
0882.HK	Tianjin Development Holdings Limited	9.36%	$0.23	21.27%
0O84.L	DNB Bank ASA	9.36%	$17.52	55.97%
4339.SR	Derayah Financial - Derayah Reit Fund	9.36%	$0.49	82.63%
601390.SS	China Railway Group Limited	9.35%	$0.51	50.32%
CPA	Copa Holdings, S.A.	9.35%	$11.39	70.44%
BRSR3.SA	Banco do Estado do Rio Grande do Sul S.A.	9.34%	$1.56	49.87%
RET.BR	Retail Estates N.V.	9.34%	$5.97	46.68%
0265.HK	Gangyu Smart Urban Services Holdings Limited	9.33%	$0.18	68.15%
KGKC.ME	PJSC Kurgan Generation Company	9.33%	$4.03	70.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Hana Financial Group Inc. (086790.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener