Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HYUNDAI WIA Corporation (011210.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$165,908.35 - $739,550.07$289,800.83
Multi-Stage$143,958.34 - $157,865.00$150,781.62
Blended Fair Value$220,291.23
Current Price$48,400.00
Upside355.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.28%5.82%849.46699.55697.34697.34697.34597.73597.731,095.831,095.83796.97
YoY Growth--21.43%0.32%0.00%0.00%16.67%0.00%-45.45%0.00%37.50%65.17%
Dividend Yield--1.92%1.20%1.25%1.08%0.90%2.23%1.41%1.98%1.61%0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)144,806.00
(-) Cash Dividends Paid (M)29,311.00
(=) Cash Retained (M)115,495.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28,961.2018,100.7510,860.45
Cash Retained (M)115,495.00115,495.00115,495.00
(-) Cash Required (M)-28,961.20-18,100.75-10,860.45
(=) Excess Retained (M)86,533.8097,394.25104,634.55
(/) Shares Outstanding (M)26.6626.6626.66
(=) Excess Retained per Share3,245.493,652.823,924.37
LTM Dividend per Share1,099.321,099.321,099.32
(+) Excess Retained per Share3,245.493,652.823,924.37
(=) Adjusted Dividend4,344.824,752.145,023.70
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.82%4.82%5.82%
Fair Value$165,908.35$289,800.83$739,550.07
Upside / Downside242.79%498.76%1,428.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)144,806.00151,784.23159,098.73166,765.73174,802.20183,225.95188,722.72
Payout Ratio20.24%34.19%48.14%62.10%76.05%90.00%92.50%
Projected Dividends (M)29,311.0051,899.9676,597.99103,555.89132,934.12164,903.35174,568.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.82%4.82%5.82%
Year 1 PV (M)48,250.3048,715.0549,179.81
Year 2 PV (M)66,203.8667,485.3768,779.17
Year 3 PV (M)83,209.6585,637.3588,111.81
Year 4 PV (M)99,304.36103,186.05107,180.44
Year 5 PV (M)114,523.41120,146.22125,987.75
PV of Terminal Value (M)3,426,833.683,595,082.633,769,876.11
Equity Value (M)3,838,325.254,020,252.674,209,115.08
Shares Outstanding (M)26.6626.6626.66
Fair Value$143,958.34$150,781.62$157,865.00
Upside / Downside197.43%211.53%226.17%

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%