Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Hyosung Corporation (004800.KS)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$83,455.04 - $112,780.62$98,466.07
Multi-Stage$266,124.48 - $295,422.01$280,460.88
Blended Fair Value$189,463.47
Current Price$84,900.00
Upside123.16%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-11.62%5.29%4,207.417,087.1710,428.507,825.695,764.837,803.4610,435.949,426.146,598.304,974.19
YoY Growth---40.63%-32.04%33.26%35.75%-26.12%-25.23%10.71%42.86%32.65%97.97%
Dividend Yield--8.77%11.85%15.43%9.11%6.48%12.77%13.82%7.69%4.87%3.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)324,576.91
(-) Cash Dividends Paid (M)66,652.81
(=) Cash Retained (M)257,924.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)64,915.3840,572.1124,343.27
Cash Retained (M)257,924.09257,924.09257,924.09
(-) Cash Required (M)-64,915.38-40,572.11-24,343.27
(=) Excess Retained (M)193,008.71217,351.98233,580.83
(/) Shares Outstanding (M)17.6517.6517.65
(=) Excess Retained per Share10,937.2012,316.6513,236.29
LTM Dividend per Share3,777.013,777.013,777.01
(+) Excess Retained per Share10,937.2012,316.6513,236.29
(=) Adjusted Dividend14,714.2016,093.6617,013.30
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-9.59%-8.59%-7.59%
Fair Value$83,455.04$98,466.07$112,780.62
Upside / Downside-1.70%15.98%32.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)324,576.91296,679.74271,180.32247,872.55226,568.07207,094.70213,307.54
Payout Ratio20.54%34.43%48.32%62.21%76.11%90.00%92.50%
Projected Dividends (M)66,652.81102,141.59131,037.51154,211.72172,434.30186,385.23197,309.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-9.59%-8.59%-7.59%
Year 1 PV (M)94,996.9196,047.7097,098.49
Year 2 PV (M)113,346.82115,868.22118,417.36
Year 3 PV (M)124,061.76128,224.33132,478.98
Year 4 PV (M)129,018.22134,822.09140,819.60
Year 5 PV (M)129,701.73137,035.55144,697.43
PV of Terminal Value (M)4,105,173.194,337,295.174,579,800.42
Equity Value (M)4,696,298.634,949,293.075,213,312.30
Shares Outstanding (M)17.6517.6517.65
Fair Value$266,124.48$280,460.88$295,422.01
Upside / Downside213.46%230.34%247.96%

High-Yield Dividend Screener

« Prev Page 20 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PZU.WAPowszechny Zaklad Ubezpieczen S.A.6.34%$4.3461.18%
TIMS3.SATIM S.A.6.34%$1.3782.19%
5027.KLKim Loong Resources Berhad6.33%$0.1590.58%
600177.SSYoungor Group Co.,Ltd6.33%$0.4885.43%
MQG.AXMacquarie Group Limited6.33%$12.8967.45%
1286.HKImpro Precision Industries Limited6.32%$0.3247.46%
2199.HKRegina Miracle International (Holdings) Limited6.32%$0.1551.30%
4331.SRAljazira Mawten REIT Fund6.32%$0.7471.72%
8284.TWOMitake Information Corporation6.32%$3.9988.71%
B7E.DEBlue Cap AG6.32%$1.0945.09%
SHAF.SWSchaeffler AG6.32%$0.4699.67%
2069.TWYuen Chang Stainless Steel Co., Ltd.6.31%$1.1672.53%
603369.SSJiangsu King's Luck Brewery Joint-Stock Co., Ltd.6.31%$2.2095.23%
035600.KQKginicis Co.,Ltd6.30%$640.7433.42%
3859.KLMagnum Berhad6.30%$0.0963.20%
600582.SSTiandi Science & Technology Co.Ltd6.29%$0.3754.45%
6281.TWE-Life Corporation6.29%$3.9796.34%
8953.TJapan Metropolitan Fund Investment Corporation6.29%$7,808.7582.66%
KYE.BKKang Yong Electric Public Company Limited6.29%$17.8046.83%
3130.TW104 Corporation6.28%$14.0798.54%
601658.SSPostal Savings Bank of China Co., Ltd.6.28%$0.3446.63%
005257.KSGreen Cross Holdings Corporation6.27%$1,649.8533.43%
4138.TWODynamic Medical Technologies Inc.6.27%$3.7785.97%
4383.KLJaya Tiasa Holdings Berhad6.27%$0.0740.20%
AH-R.BKAAPICO Hitech Public Company Limited6.27%$0.7935.60%
1093.HKCSPC Pharmaceutical Group Limited6.26%$0.5359.84%
1397.HKBaguio Green Group Limited6.26%$0.0721.64%
005440.KSHyundai Green Food Co.,Ltd.6.25%$501.5314.65%
0506.HKChina Foods Limited6.25%$0.2744.98%
0RFX.LBell Food Group AG6.25%$14.0034.79%
1345.HKShanghai Pioneer Holding Ltd6.25%$0.1461.06%
M-PAT.BKMFC Patong Heritage Property Fund6.25%$0.1267.74%
PRV-UN.TOPro Real Estate Investment Trust6.25%$0.4177.89%
2006.TWTung Ho Steel Enterprise Corporation6.24%$3.9966.06%
600867.SSTonghua Dongbao Pharmaceutical Co., Ltd.6.24%$0.5180.83%
CEKA.JKPT Wilmar Cahaya Indonesia Tbk.6.22%$149.7933.39%
TSFA.FTaiwan Semiconductor Manufacturing Company Limited6.22%$17.0027.78%
002061.SZZhejiang Communications Technology Co., Ltd.6.21%$0.2555.66%
003410.KSSsangYong C&E Co., Ltd.6.21%$434.4384.58%
6170.TWOWelldone Company6.21%$3.0864.20%
7480.TSuzuden Corporation6.21%$104.5987.83%
HMPRO-R.BKHome Product Center Public Company Limited6.21%$0.4187.39%
IPCC.JKPT Indonesia Kendaraan Terminal Tbk6.21%$86.9664.44%
4532.TWRechi Precision Co., Ltd.6.20%$1.5172.65%
OPM.PAOPmobility6.20%$1.0244.93%
BCVN.SWBanque Cantonale Vaudoise6.19%$6.2168.66%
MF.PAWendel6.19%$5.0581.14%
OVS.MIOVS S.p.A.6.19%$0.3079.04%
A5G.IRAIB Group plc6.18%$0.5848.87%
BEK-B.TOThe Becker Milk Company Limited6.18%$0.8047.42%