Definitive Analysis
Definitive Analysis

Financial Statements

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 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%