Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

HYUNDAI WIA Corporation (011210.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$165,936.39 - $740,023.16$289,878.33
Multi-Stage$143,978.04 - $157,886.66$150,802.28
Blended Fair Value$220,340.31
Current Price$48,400.00
Upside355.25%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.28%5.82%849.46699.55697.34697.34697.34597.73597.731,095.831,095.83796.97
YoY Growth--21.43%0.32%0.00%0.00%16.67%0.00%-45.45%0.00%37.50%65.17%
Dividend Yield--1.92%1.20%1.25%1.08%0.90%2.23%1.41%1.98%1.61%0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)144,806.00
(-) Cash Dividends Paid (M)29,311.00
(=) Cash Retained (M)115,495.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28,961.2018,100.7510,860.45
Cash Retained (M)115,495.00115,495.00115,495.00
(-) Cash Required (M)-28,961.20-18,100.75-10,860.45
(=) Excess Retained (M)86,533.8097,394.25104,634.55
(/) Shares Outstanding (M)26.6626.6626.66
(=) Excess Retained per Share3,245.493,652.823,924.37
LTM Dividend per Share1,099.321,099.321,099.32
(+) Excess Retained per Share3,245.493,652.823,924.37
(=) Adjusted Dividend4,344.824,752.145,023.70
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.82%4.82%5.82%
Fair Value$165,936.39$289,878.33$740,023.16
Upside / Downside242.84%498.92%1,428.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)144,806.00151,784.23159,098.73166,765.73174,802.20183,225.95188,722.72
Payout Ratio20.24%34.19%48.14%62.10%76.05%90.00%92.50%
Projected Dividends (M)29,311.0051,899.9676,597.99103,555.89132,934.12164,903.35174,568.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.82%4.82%5.82%
Year 1 PV (M)48,250.5148,715.2649,180.02
Year 2 PV (M)66,204.4367,485.9568,779.76
Year 3 PV (M)83,210.7285,638.4588,112.95
Year 4 PV (M)99,306.07103,187.83107,182.29
Year 5 PV (M)114,525.88120,148.82125,990.47
PV of Terminal Value (M)3,427,352.763,595,627.203,770,447.16
Equity Value (M)3,838,850.374,020,803.514,209,692.65
Shares Outstanding (M)26.6626.6626.66
Fair Value$143,978.04$150,802.28$157,886.66
Upside / Downside197.48%211.57%226.21%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%