Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hyundai Rotem Company (064350.KS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$1,027,751.18 - $1,211,820.02$1,135,209.55
Multi-Stage$947,192.44 - $1,043,925.97$994,616.65
Blended Fair Value$1,064,913.10
Current Price$219,000.00
Upside386.26%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.28%-0.60%100.000.000.0062.2662.2635.1237.7519.3345.401.59
YoY Growth--0.00%0.00%-100.00%0.00%77.27%-6.97%95.26%-57.41%2,747.48%-98.50%
Dividend Yield--0.10%0.00%0.00%0.31%0.31%0.28%0.16%0.12%0.22%0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)692,657.63
(-) Cash Dividends Paid (M)21,828.46
(=) Cash Retained (M)670,829.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)138,531.5386,582.2051,949.32
Cash Retained (M)670,829.17670,829.17670,829.17
(-) Cash Required (M)-138,531.53-86,582.20-51,949.32
(=) Excess Retained (M)532,297.64584,246.97618,879.85
(/) Shares Outstanding (M)109.14109.14109.14
(=) Excess Retained per Share4,877.335,353.345,670.67
LTM Dividend per Share200.01200.01200.01
(+) Excess Retained per Share4,877.335,353.345,670.67
(=) Adjusted Dividend5,077.345,553.355,870.68
WACC / Discount Rate-7.00%-7.00%-7.00%
Growth Rate1.21%2.21%3.21%
Fair Value$1,027,751.18$1,135,209.55$1,211,820.02
Upside / Downside369.29%418.36%453.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)692,657.63707,962.08723,604.69739,592.93755,934.43772,637.00795,816.11
Payout Ratio3.15%20.52%37.89%55.26%72.63%90.00%92.50%
Projected Dividends (M)21,828.46145,281.79274,179.93408,703.21549,037.31695,373.30736,129.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-7.00%-7.00%-7.00%
Growth Rate1.21%2.21%3.21%
Year 1 PV (M)154,694.73156,223.19157,751.65
Year 2 PV (M)310,859.66317,032.90323,266.83
Year 3 PV (M)493,402.24508,172.39523,234.41
Year 4 PV (M)705,763.63734,072.93763,225.45
Year 5 PV (M)951,787.04999,746.071,049,619.16
PV of Terminal Value (M)100,757,233.80105,834,229.49111,113,850.72
Equity Value (M)103,373,741.10108,549,476.97113,930,948.23
Shares Outstanding (M)109.14109.14109.14
Fair Value$947,192.44$994,616.65$1,043,925.97
Upside / Downside332.51%354.16%376.68%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%