Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hanmi Pharm. Co., Ltd. (128940.KS)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$1,525,315.16 - $1,797,243.60$1,684,204.37
Multi-Stage$478,218.39 - $524,533.65$500,944.11
Blended Fair Value$1,092,574.24
Current Price$367,000.00
Upside197.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.26%0.00%961.861,378.63459.06450.56623.63433.79686.130.001,564.380.00
YoY Growth---30.23%200.32%1.89%-27.75%43.76%-36.78%0.00%-100.00%0.00%0.00%
Dividend Yield--0.43%0.42%0.18%0.17%0.21%0.18%0.17%0.00%0.60%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)118,530.36
(-) Cash Dividends Paid (M)36,941.49
(=) Cash Retained (M)81,588.88
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,706.0714,816.308,889.78
Cash Retained (M)81,588.8881,588.8881,588.88
(-) Cash Required (M)-23,706.07-14,816.30-8,889.78
(=) Excess Retained (M)57,882.8066,772.5872,699.10
(/) Shares Outstanding (M)13.0513.0513.05
(=) Excess Retained per Share4,434.365,115.405,569.43
LTM Dividend per Share2,830.062,830.062,830.06
(+) Excess Retained per Share4,434.365,115.405,569.43
(=) Adjusted Dividend7,264.427,945.468,399.49
WACC / Discount Rate4.94%4.94%4.94%
Growth Rate4.99%5.99%6.99%
Fair Value$1,525,315.16$1,684,204.37$1,797,243.60
Upside / Downside315.62%358.91%389.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)118,530.36125,624.80133,143.87141,112.98149,559.06158,510.68163,266.00
Payout Ratio31.17%42.93%54.70%66.47%78.23%90.00%92.50%
Projected Dividends (M)36,941.4953,934.5172,829.3893,792.87117,004.92142,659.61151,021.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.94%4.94%4.94%
Growth Rate4.99%5.99%6.99%
Year 1 PV (M)50,912.7151,397.6651,882.61
Year 2 PV (M)64,897.1466,139.3367,393.31
Year 3 PV (M)78,894.7781,170.7683,490.11
Year 4 PV (M)92,905.6296,496.28100,190.02
Year 5 PV (M)106,929.71112,120.25117,510.44
PV of Terminal Value (M)5,847,764.206,131,624.426,426,402.38
Equity Value (M)6,242,304.166,538,948.716,846,868.87
Shares Outstanding (M)13.0513.0513.05
Fair Value$478,218.39$500,944.11$524,533.65
Upside / Downside30.30%36.50%42.92%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%