Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Hyundai Mobis Co.,Ltd (012330.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,063,741.65 - $2,888,513.79$1,638,355.66
Multi-Stage$1,158,836.39 - $1,271,932.04$1,214,317.44
Blended Fair Value$1,426,336.55
Current Price$298,500.00
Upside377.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.02%7.92%4,441.774,014.654,024.965,050.393,065.175,177.703,624.393,635.313,627.343,195.90
YoY Growth--10.64%-0.26%-20.30%64.77%-40.80%42.86%-0.30%0.22%13.50%54.12%
Dividend Yield--1.71%1.60%1.86%2.35%1.05%3.05%1.72%1.52%1.51%1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,172,240.00
(-) Cash Dividends Paid (M)583,383.00
(=) Cash Retained (M)3,588,857.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)834,448.00521,530.00312,918.00
Cash Retained (M)3,588,857.003,588,857.003,588,857.00
(-) Cash Required (M)-834,448.00-521,530.00-312,918.00
(=) Excess Retained (M)2,754,409.003,067,327.003,275,939.00
(/) Shares Outstanding (M)91.4591.4591.45
(=) Excess Retained per Share30,117.8933,539.4735,820.52
LTM Dividend per Share6,378.966,378.966,378.96
(+) Excess Retained per Share30,117.8933,539.4735,820.52
(=) Adjusted Dividend36,496.8539,918.4342,199.48
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.00%4.00%5.00%
Fair Value$1,063,741.65$1,638,355.66$2,888,513.79
Upside / Downside256.36%448.86%867.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,172,240.004,339,278.464,513,004.424,693,685.624,881,600.515,077,038.705,229,349.86
Payout Ratio13.98%29.19%44.39%59.59%74.80%90.00%92.50%
Projected Dividends (M)583,383.001,266,461.432,003,299.802,797,107.863,651,266.224,569,334.834,837,148.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.00%4.00%5.00%
Year 1 PV (M)1,177,316.031,188,745.881,200,175.74
Year 2 PV (M)1,731,203.511,764,981.121,799,085.07
Year 3 PV (M)2,247,048.672,313,131.852,380,498.11
Year 4 PV (M)2,726,765.882,834,208.072,944,794.56
Year 5 PV (M)3,172,184.393,329,187.643,492,346.79
PV of Terminal Value (M)94,925,994.5599,624,236.42104,506,690.58
Equity Value (M)105,980,513.02111,054,490.98116,323,590.85
Shares Outstanding (M)91.4591.4591.45
Fair Value$1,158,836.39$1,214,317.44$1,271,932.04
Upside / Downside288.22%306.81%326.11%

High-Yield Dividend Screener

« Prev Page 2 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
GHYPGIM Global High Yield Fund, Inc15.29%$1.8962.38%
BGRBlackRock Energy and Resources Trust15.26%$2.1298.26%
BOEBlackRock Enhanced Global Dividend Trust15.09%$1.7867.28%
FENFirst Trust Energy Income and Growth Fund15.00%$2.4049.79%
SOJESouthern Company (The) Series 214.95%$2.6967.01%
PSFCohen & Steers Select Preferred and Income Fund, Inc.14.84%$3.0256.28%
EVGEaton Vance Short Duration Diversified Income Fund14.82%$1.6271.62%
LDPCohen & Steers Limited Duration Preferred and Income Fund, Inc.14.73%$3.1554.69%
DNPDNP Select Income Fund Inc.14.64%$1.4553.01%
JRSNuveen Real Estate Income Fund14.56%$1.1189.79%
DPGDuff & Phelps Utility and Infrastructure Fund Inc.14.47%$1.8654.60%
BSTBlackRock Science and Technology Trust14.42%$5.8646.91%
MPAIXMorgan Stanley Insti Fd Advantage Portfolio Cl I14.33%$4.0043.20%
JCAPJefferson Capital, Inc. Common Stock14.11%$3.1245.65%
PHTPioneer High Income Fund, Inc.13.99%$1.1961.96%
RZC7.125% Fixed-Rate Reset Subordinated Debentures due 205213.93%$3.5527.34%
RNPCohen & Steers REIT and Preferred Income Fund, Inc.13.88%$2.7761.92%
DOMHDominari Holdings Inc.13.87%$0.7010.86%
STT-PDState Street Corporation13.86%$3.4633.48%
FCTFirst Trust Senior Floating Rate Income Fund II13.80%$1.3867.42%
VIRTVirtu Financial, Inc.13.57%$4.4389.50%
DHFBNY Mellon High Yield Strategies Fund13.55%$0.3461.16%
JHIJohn Hancock Investors Trust13.15%$1.7974.97%
AIOVirtus Artificial Intelligence & Technology Opportunities Fund12.91%$2.8238.01%
UTFCohen & Steers Infrastructure Fund, Inc12.84%$3.1453.56%
DFPFlaherty & Crumrine Dynamic Preferred and Income Fund Inc.12.81%$2.6848.05%
WEAWestern Asset Premier Bond Fund12.81%$1.4380.16%
TPZTortoise Essential Energy Fund12.76%$2.6467.76%
FTFranklin Universal Trust12.72%$1.0256.42%
CSQCalamos Strategic Total Return Fund12.70%$2.4351.10%
HYBThe New America High Income Fund Inc.12.68%$1.0463.42%
NBBNuveen Taxable Municipal Income Fund12.66%$2.0085.04%
RWAYRunway Growth Finance Corp.12.66%$1.1475.51%
ELVTElevate Credit, Inc.12.61%$0.2475.91%
NDPTortoise Energy Independence Fund, Inc.12.60%$5.0986.32%
BCEICivitas Resources, Inc.12.58%$7.0698.41%
GENVRGen Digital Inc. Contingent Value Rights12.54%$0.5054.91%
SOJCThe Southern Company JR 2017B NT 7712.31%$2.6967.01%
BTOJohn Hancock Financial Opportunities Fund12.25%$4.3229.72%
FEIFirst Trust MLP and Energy Income Fund12.21%$1.2058.56%
PCNPIMCO Corporate & Income Strategy Fund12.19%$1.5568.95%
HTDJohn Hancock Tax-Advantaged Dividend Income Fund12.17%$2.9051.08%
NIEVirtus Equity & Convertible Income Fund12.17%$3.0445.26%
PFDFlaherty & Crumrine Preferred Income Fund Inc.11.99%$1.4348.51%
TYGTortoise Energy Infrastructure Corporation11.98%$4.9643.95%
FPLFirst Trust New Opportunities MLP & Energy Fund11.82%$0.9254.20%
BTZBlackRock Credit Allocation Income Trust11.69%$1.2692.75%
BHBFXMadison Dividend Income Fd Cl Y11.61%$2.8540.22%
CGABLThe Carlyle Group Inc. 4.625% Subordinated Notes due 206111.57%$2.0197.92%
DBLDoubleLine Opportunistic Credit Fund11.57%$1.7652.03%