Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

DUAL Co., Ltd. (016740.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$39,405.76 - $138,488.67$129,779.02
Multi-Stage$19,565.40 - $21,437.03$20,483.89
Blended Fair Value$75,131.46
Current Price$3,280.00
Upside2,190.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.05%0.00%120.9986.0186.0186.0186.0786.0786.2472.950.000.00
YoY Growth--40.67%0.00%0.00%-0.07%0.00%-0.20%18.21%0.00%0.00%0.00%
Dividend Yield--4.01%2.26%2.87%2.23%1.68%3.89%2.49%1.58%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,118.99
(-) Cash Dividends Paid (M)3,581.43
(=) Cash Retained (M)17,537.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,223.802,639.871,583.92
Cash Retained (M)17,537.5617,537.5617,537.56
(-) Cash Required (M)-4,223.80-2,639.87-1,583.92
(=) Excess Retained (M)13,313.7614,897.6915,953.64
(/) Shares Outstanding (M)30.2030.2030.20
(=) Excess Retained per Share440.85493.30528.26
LTM Dividend per Share118.59118.59118.59
(+) Excess Retained per Share440.85493.30528.26
(=) Adjusted Dividend559.44611.89646.85
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate5.05%6.05%7.05%
Fair Value$39,405.76$129,779.02$138,488.67
Upside / Downside1,101.40%3,856.68%4,122.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,118.9922,396.3423,750.9425,187.4726,710.8928,326.4529,176.24
Payout Ratio16.96%31.57%46.18%60.78%75.39%90.00%92.50%
Projected Dividends (M)3,581.437,069.7810,967.0015,309.7820,137.7825,493.8026,988.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate5.05%6.05%7.05%
Year 1 PV (M)6,573.246,635.826,698.39
Year 2 PV (M)9,480.609,661.969,845.03
Year 3 PV (M)12,305.2612,660.0413,021.57
Year 4 PV (M)15,049.0015,630.2616,228.20
Year 5 PV (M)17,713.5018,572.8219,465.17
PV of Terminal Value (M)529,758.22555,457.86582,145.35
Equity Value (M)590,879.82618,618.75647,403.71
Shares Outstanding (M)30.2030.2030.20
Fair Value$19,565.40$20,483.89$21,437.03
Upside / Downside496.51%524.51%553.57%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%