Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Hyundai Autoever Corporation (307950.KS)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$263,417.03 - $1,305,409.13$554,497.32
Multi-Stage$143,071.23 - $156,492.57$149,659.20
Blended Fair Value$352,078.26
Current Price$152,700.00
Upside130.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.44%17.08%1,429.951,139.96699.98605.02543.68519.62519.62519.62527.77346.88
YoY Growth--25.44%62.86%15.70%11.28%4.63%0.00%0.00%-1.54%52.15%17.39%
Dividend Yield--1.20%0.78%0.62%0.50%0.46%1.65%0.65%0.59%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)180,010.26
(-) Cash Dividends Paid (M)49,753.24
(=) Cash Retained (M)130,257.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36,002.0522,501.2813,500.77
Cash Retained (M)130,257.02130,257.02130,257.02
(-) Cash Required (M)-36,002.05-22,501.28-13,500.77
(=) Excess Retained (M)94,254.97107,755.74116,756.25
(/) Shares Outstanding (M)27.4227.4227.42
(=) Excess Retained per Share3,436.953,929.254,257.45
LTM Dividend per Share1,814.221,814.221,814.22
(+) Excess Retained per Share3,436.953,929.254,257.45
(=) Adjusted Dividend5,251.175,743.476,071.67
WACC / Discount Rate7.60%7.60%7.60%
Growth Rate5.50%6.50%7.50%
Fair Value$263,417.03$554,497.32$1,305,409.13
Upside / Downside72.51%263.13%754.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)180,010.26191,710.92204,172.13217,443.32231,577.14246,629.65254,028.54
Payout Ratio27.64%40.11%52.58%65.06%77.53%90.00%92.50%
Projected Dividends (M)49,753.2476,897.72107,360.79141,459.15179,536.71221,966.69234,976.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.60%7.60%7.60%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)70,793.1871,464.2172,135.23
Year 2 PV (M)90,991.6792,724.8094,474.29
Year 3 PV (M)110,373.54113,541.97116,770.46
Year 4 PV (M)128,963.00133,922.56139,023.80
Year 5 PV (M)146,783.64153,873.34161,234.38
PV of Terminal Value (M)3,375,680.513,538,727.143,708,013.95
Equity Value (M)3,923,585.544,104,254.014,291,652.11
Shares Outstanding (M)27.4227.4227.42
Fair Value$143,071.23$149,659.20$156,492.57
Upside / Downside-6.31%-1.99%2.48%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%