Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Motonic Corporation (009680.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$74,837.57 - $279,358.43$224,122.81
Multi-Stage$40,045.80 - $43,839.76$41,907.80
Blended Fair Value$133,015.30
Current Price$10,280.00
Upside1,193.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.00%5.51%449.96399.97404.05404.05305.20306.30359.45259.94295.92264.22
YoY Growth--12.50%-1.01%0.00%32.39%-0.36%-14.79%38.28%-12.16%12.00%0.40%
Dividend Yield--4.98%4.91%4.45%4.23%2.38%4.63%2.90%2.65%3.30%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)30,537.81
(-) Cash Dividends Paid (M)12,976.57
(=) Cash Retained (M)17,561.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,107.563,817.232,290.34
Cash Retained (M)17,561.2417,561.2417,561.24
(-) Cash Required (M)-6,107.56-3,817.23-2,290.34
(=) Excess Retained (M)11,453.6813,744.0115,270.90
(/) Shares Outstanding (M)21.6321.6321.63
(=) Excess Retained per Share529.54635.43706.02
LTM Dividend per Share599.95599.95599.95
(+) Excess Retained per Share529.54635.43706.02
(=) Adjusted Dividend1,129.491,235.381,305.97
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.95%5.95%6.95%
Fair Value$74,837.57$224,122.81$279,358.43
Upside / Downside627.99%2,080.18%2,617.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)30,537.8132,356.1534,282.7636,324.0938,486.9740,778.6442,001.99
Payout Ratio42.49%51.99%61.50%71.00%80.50%90.00%92.50%
Projected Dividends (M)12,976.5716,823.5121,082.5625,789.1630,981.5136,700.7738,851.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.95%5.95%6.95%
Year 1 PV (M)15,641.9915,791.0215,940.06
Year 2 PV (M)18,225.2718,574.2318,926.49
Year 3 PV (M)20,728.2921,326.4421,936.00
Year 4 PV (M)23,152.8424,047.9324,968.72
Year 5 PV (M)25,500.7126,738.9328,024.79
PV of Terminal Value (M)762,921.53799,966.14838,435.97
Equity Value (M)866,170.62906,444.69948,232.02
Shares Outstanding (M)21.6321.6321.63
Fair Value$40,045.80$41,907.80$43,839.76
Upside / Downside289.55%307.66%326.46%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%