Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HD Hyundai Electric Co., Ltd. (267260.KS)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$289,765.73 - $600,982.77$408,148.40
Multi-Stage$1,348,668.34 - $1,489,949.09$1,417,892.38
Blended Fair Value$913,020.39
Current Price$582,000.00
Upside56.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS0.00%0.00%2,103.16500.740.000.000.000.000.000.000.000.00
YoY Growth--320.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.72%0.28%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)616,174.17
(-) Cash Dividends Paid (M)260,938.92
(=) Cash Retained (M)355,235.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)123,234.8377,021.7746,213.06
Cash Retained (M)355,235.24355,235.24355,235.24
(-) Cash Required (M)-123,234.83-77,021.77-46,213.06
(=) Excess Retained (M)232,000.41278,213.47309,022.18
(/) Shares Outstanding (M)35.9435.9435.94
(=) Excess Retained per Share6,455.577,741.488,598.76
LTM Dividend per Share7,260.817,260.817,260.81
(+) Excess Retained per Share6,455.577,741.488,598.76
(=) Adjusted Dividend13,716.3815,002.2915,859.57
WACC / Discount Rate2.64%2.64%2.64%
Growth Rate-2.00%-1.00%0.00%
Fair Value$289,765.73$408,148.40$600,982.77
Upside / Downside-50.21%-29.87%3.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)616,174.17610,012.42603,912.30597,873.18591,894.44585,975.50603,554.76
Payout Ratio42.35%51.88%61.41%70.94%80.47%90.00%92.50%
Projected Dividends (M)260,938.92316,465.86370,856.17424,127.03476,295.38527,377.95558,288.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.64%2.64%2.64%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)305,214.81308,329.24311,443.68
Year 2 PV (M)344,955.41352,031.24359,178.90
Year 3 PV (M)380,480.26392,246.87404,253.61
Year 4 PV (M)412,089.25429,168.42446,773.06
Year 5 PV (M)440,063.77462,978.91486,838.86
PV of Terminal Value (M)46,585,639.2149,011,461.5351,537,302.13
Equity Value (M)48,468,442.7150,956,216.2153,545,790.24
Shares Outstanding (M)35.9435.9435.94
Fair Value$1,348,668.34$1,417,892.38$1,489,949.09
Upside / Downside131.73%143.62%156.00%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%