Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hanjin Kal (180640.KS)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$48,879.23 - $70,369.87$59,360.42
Multi-Stage$44,662.80 - $48,727.48$46,658.50
Blended Fair Value$53,009.46
Current Price$118,200.00
Upside-55.15%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.69%17.47%353.63224.2535.6335.63227.90268.09111.8285.65158.31132.10
YoY Growth--57.70%529.32%0.00%-84.36%-14.99%139.75%30.56%-45.90%19.84%86.89%
Dividend Yield--0.44%0.36%0.08%0.06%0.40%0.36%0.44%0.41%0.81%0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)434,392.40
(-) Cash Dividends Paid (M)24,080.17
(=) Cash Retained (M)410,312.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)86,878.4854,299.0532,579.43
Cash Retained (M)410,312.23410,312.23410,312.23
(-) Cash Required (M)-86,878.48-54,299.05-32,579.43
(=) Excess Retained (M)323,433.75356,013.18377,732.80
(/) Shares Outstanding (M)66.8666.8666.86
(=) Excess Retained per Share4,837.685,324.975,649.84
LTM Dividend per Share360.17360.17360.17
(+) Excess Retained per Share4,837.685,324.975,649.84
(=) Adjusted Dividend5,197.855,685.156,010.01
WACC / Discount Rate14.72%14.72%14.72%
Growth Rate3.69%4.69%5.69%
Fair Value$48,879.23$59,360.42$70,369.87
Upside / Downside-58.65%-49.78%-40.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)434,392.40454,786.91476,138.94498,493.44521,897.47546,400.31562,792.32
Payout Ratio5.54%22.43%39.33%56.22%73.11%90.00%92.50%
Projected Dividends (M)24,080.17102,030.22187,246.63280,239.88381,552.37491,760.28520,582.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate14.72%14.72%14.72%
Growth Rate3.69%4.69%5.69%
Year 1 PV (M)88,087.4988,936.9789,786.46
Year 2 PV (M)139,567.65142,272.52145,003.35
Year 3 PV (M)180,337.52185,605.34190,974.76
Year 4 PV (M)211,980.39220,276.51228,813.80
Year 5 PV (M)235,874.16247,469.11259,515.63
PV of Terminal Value (M)2,130,184.582,234,898.862,343,691.21
Equity Value (M)2,986,031.793,119,459.323,257,785.21
Shares Outstanding (M)66.8666.8666.86
Fair Value$44,662.80$46,658.50$48,727.48
Upside / Downside-62.21%-60.53%-58.78%

High-Yield Dividend Screener

« Prev Page 9 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0293.HKCathay Pacific Airways Limited9.31%$1.1841.45%
ROMI3.SARomi S.A.9.31%$0.7473.26%
SKUE.OLSkue Sparebank9.31%$32.5919.52%
4589.TWOMotion Technology Electric & Machinery Co., Ltd.9.30%$3.2567.47%
SSTRT.BKSub Sri Thai Real Estate Investment Trust9.30%$0.4078.24%
CLPI.JKPT Colorpak Indonesia Tbk9.29%$139.3665.00%
GXH.NZGreen Cross Health Limited9.27%$0.1047.49%
MOL.BDMOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság9.27%$272.6077.71%
ORG.AXOrigin Energy Limited9.27%$1.0562.89%
0259.HKYeebo (International Holdings) Limited9.26%$0.3611.31%
WEHB.BRWereldhave Belgium9.26%$4.9846.05%
0KD1.LTubacex, S.A.9.24%$0.3299.60%
ACL.AXAustralian Clinical Labs Limited9.21%$0.2579.65%
BMRI.JKPT Bank Mandiri (Persero) Tbk9.19%$466.1884.49%
0116.HKChow Sang Sang Holdings International Limited9.18%$1.1239.62%
2284.SRModern Mills for Food Products Co.9.18%$2.6499.54%
CGRA3.SAGrazziotin S.A.9.18%$2.5751.61%
0OPJ.LABC arbitrage S.A.9.17%$0.5056.87%
000543.SZAn Hui Wenergy Company Limited9.16%$0.7369.19%
PANR.JKPT Panorama Sentrawisata Tbk9.16%$60.0023.97%
CQR.AXCharter Hall Retail REIT9.15%$0.3794.16%
ILINK.BKInterlink Communication Public Company Limited9.14%$0.4360.06%
ELD.AXElders Limited9.10%$0.6284.73%
GOP.WAGames Operators S.A.9.09%$1.0094.94%
000544.SZZhongyuan Environmental Protection Co., Ltd.9.08%$0.7669.45%
DIRR3.SADirecional Engenharia S.A.9.08%$1.2485.08%
BMKS3.SABicicletas Monark S.A.9.07%$33.5819.86%
WHA.ASWereldhave N.V.9.07%$1.7542.00%
ARBS.MIArterra Bioscience9.06%$0.2856.80%
WMI.AXWAM Microcap Limited9.06%$0.1552.69%
2386.HKSINOPEC Engineering (Group) Co., Ltd.9.05%$0.6961.95%
FGX.AXFuture Generation Australia Limited9.05%$0.1256.23%
0011.HKHang Seng Bank Limited9.04%$13.9281.46%
0552.HKChina Communications Services Corporation Limited9.04%$0.4239.96%
3092.SRRiyadh Cement Company9.03%$2.1653.08%
3320.HKChina Resources Pharmaceutical Group Limited9.01%$0.4135.95%
DF.TODividend 15 Split Corp. II9.01%$0.6814.59%
SIGN.SWSIG Group AG9.01%$1.0282.02%
ODPV3.SAOdontoprev S.A.9.00%$1.0195.59%
CDO.AXCadence Opportunities Fund Limited8.99%$0.1771.14%
MDARA.RGAS MADARA Cosmetics8.97%$0.9355.30%
SRIPANWA.BKSri panwa Hospitality Real Estate Investment Trust8.97%$0.4552.90%
ASK.AXAbacus Storage King8.96%$0.1441.63%
BBAJIOO.MXBanco del Bajío, S.A., Institución de Banca Múltiple8.95%$4.1050.16%
COFA.PACoface S.A.8.95%$1.4091.04%
0002.HKCLP Holdings Limited8.94%$6.2582.57%
2636.TWT3EX Global Holdings Corp.8.94%$6.0073.34%
IFSIntercorp Financial Services Inc.8.94%$3.7721.42%
BIZ.BKBusiness Alignment Public Company Limited8.93%$0.3664.25%
6963.HKSunshine Insurance Group Company Limited8.92%$0.3541.98%