Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Nexen Tire Corporation (002350.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$41,374.53 - $133,902.09$66,986.80
Multi-Stage$40,533.29 - $44,484.86$42,471.90
Blended Fair Value$54,729.35
Current Price$5,850.00
Upside835.54%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.83%6.14%115.22100.23105.23105.23105.23100.23100.2399.0179.2774.34
YoY Growth--14.95%-4.75%0.00%0.00%4.98%0.00%1.23%24.90%6.64%17.03%
Dividend Yield--2.13%1.20%1.22%1.64%1.38%2.14%0.98%0.79%0.57%0.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)161,672.00
(-) Cash Dividends Paid (M)13,378.75
(=) Cash Retained (M)148,293.25
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,334.4020,209.0012,125.40
Cash Retained (M)148,293.25148,293.25148,293.25
(-) Cash Required (M)-32,334.40-20,209.00-12,125.40
(=) Excess Retained (M)115,958.85128,084.25136,167.85
(/) Shares Outstanding (M)102.75102.75102.75
(=) Excess Retained per Share1,128.551,246.561,325.23
LTM Dividend per Share130.21130.21130.21
(+) Excess Retained per Share1,128.551,246.561,325.23
(=) Adjusted Dividend1,258.761,376.771,455.44
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.39%4.39%5.39%
Fair Value$41,374.53$66,986.80$133,902.09
Upside / Downside607.26%1,045.07%2,188.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)161,672.00168,772.72176,185.31183,923.47192,001.49200,434.30206,447.33
Payout Ratio8.28%24.62%40.97%57.31%73.66%90.00%92.50%
Projected Dividends (M)13,378.7541,552.1772,174.57105,406.72141,418.79180,390.87190,963.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.39%4.39%5.39%
Year 1 PV (M)38,628.7339,002.3539,375.96
Year 2 PV (M)62,376.0363,588.4664,812.56
Year 3 PV (M)84,687.3687,168.4889,697.58
Year 4 PV (M)105,626.82109,772.95114,039.96
Year 5 PV (M)125,255.97131,431.61137,848.48
PV of Terminal Value (M)3,748,220.873,933,023.784,125,045.10
Equity Value (M)4,164,795.794,363,987.634,570,819.63
Shares Outstanding (M)102.75102.75102.75
Fair Value$40,533.29$42,471.90$44,484.86
Upside / Downside592.88%626.02%660.43%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%