Loading...
Definitive Analysis

Asset Classes

Stocks ETFS Crypto Indexes

Financial Statements

Financials

Fundamentals

Margins Returns Growth Ratios

Valuations

Projections DDM EPV DCF Valuations Multiples

Miscellaneous

CHARTS INDICATORS

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Hanwha Systems Co., Ltd.

ID: 272210.KS SECTOR: Industrials INDUSTRY: Aerospace & Defense
130,400.00
+300.00 (0.23%)
Ref: 2026-04-24

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $4,866,720,303.59 - $12,882,025,120.07 $7,345,585,436.33
Multi-Stage DDM $2,153,670,023.59 - $2,354,028,591.78 $2,252,030,055.08
Blended Fair Value $4,798,807,745.70
Stock Price$133,300.00

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 44,373,500.598279.013249.536159.822166.192275.349135.9630.0003,193.826166.049
YoY % 15,903,661.19%11.81%56.13%-3.83%-39.64%102.52%0.00%-100.00%1,823.43%-53.22%
Yield 33,288.45%0.21%0.19%0.12%0.12%0.21%0.10%0.00%2.40%0.12%

CAGRValue
5 Year1,000.14%
10 Year223.37%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 5.50% to 7.50% 6.50%
WACC9.00%9.00%
Fair Value $4,866,720,303.59 - $12,882,025,120.07 $7,345,585,436.33

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 146.35 146.35 146.35
(=) Cash Required 29.27 18.29 10.98
(=) Excess Retained per Share 117,081,675.35 128,058,082.41 135,375,687.12
LTM Dividend per Share 44,373,500.598 44,373,500.598 44,373,500.598
(=) Adjusted Dividend 161,455,175.948 172,431,583.013 179,749,187.722

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 146.35 155.86166.00176.79188.28200.52
Projected Dividends 44.37 38.9768.06100.77137.44180.46

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 36.97 37.32 37.67
Year 2 PV 58.69 59.81 60.93
Year 3 PV 78.97 81.24 83.55
Year 4 PV 97.89 101.65 105.53
Year 5 PV 116.81 122.45 128.31
TV PV 1,764.34 1,849.56 1,938.04
Equity Value 2,153.67 2,252.03 2,354.03
Fair Value $2,153,670,023.59 $2,252,030,055.08 $2,354,028,591.78

Top Dividend Stocks

US Market Global Market
« 1 »
TickerCompany NameYield %DPSPayout %
ARDC ARDC 19.91% $2.65 77.10%
JGH JGH 19.71% $2.48 70.08%
BSL BSL 19.66% $2.65 95.83%
RGT RGT 19.58% $2.56 37.89%
AIKI AIKI 19.55% $0.70 10.85%
PFN PFN 19.43% $1.46 72.85%
JLS JLS 19.40% $3.53 84.31%
ACV ACV 19.28% $5.07 72.66%
BGB BGB 19.19% $2.26 86.72%
PHK PHK 19.11% $0.93 86.61%
DTW DTW 19.03% $4.08 87.19%
EMD EMD 18.84% $2.03 78.17%
SR-PA SR-PA 18.76% $4.54 98.60%
SRV SRV 18.74% $7.53 66.75%
CIK CIK 18.41% $0.52 82.82%
DHY DHY 18.39% $0.37 88.67%
MNR MNR 18.30% $2.06 89.28%
PFL PFL 18.22% $1.54 84.57%
EAD EAD 18.08% $1.23 52.27%
SPE SPE 18.03% $2.66 44.19%
AIF AIF 17.93% $2.66 60.44%
GAB GAB 17.77% $1.08 81.70%
HPF HPF 17.73% $2.86 78.50%
MPV MPV 17.65% $2.93 95.78%
GBAB GBAB 17.43% $2.59 74.37%
TEI TEI 17.42% $1.14 64.65%
ISD ISD 17.40% $2.52 96.64%
HIX HIX 17.39% $0.73 96.11%
NXG NXG 17.31% $8.79 83.58%
HPI HPI 17.11% $2.79 76.40%
RCS RCS 17.08% $1.00 75.51%
DUKB DUKB 16.95% $4.19 65.28%
FGB FGB 16.75% $0.70 50.91%
RQI RQI 16.75% $1.92 87.08%
FPF FPF 16.57% $3.09 70.83%
EVV EVV 16.43% $1.63 64.70%
AIZN AIZN 16.41% $3.22 19.47%
NML NML 16.37% $1.40 40.22%
PGP PGP 16.31% $1.50 60.66%
CHW CHW 16.07% $1.20 66.54%
BGY BGY 15.99% $0.94 99.21%
GABBX GABBX 15.98% $2.85 40.22%
BDJ BDJ 15.90% $1.49 72.30%
DSL DSL 15.85% $1.78 54.50%
PDT PDT 15.76% $2.01 62.66%
TSQ TSQ 15.55% $0.79 70.58%
EOD EOD 15.39% $0.90 52.51%
LGI LGI 15.37% $2.68 82.52%
BSTZ BSTZ 15.35% $3.54 65.39%
FPI FPI 15.34% $1.48 93.00%