Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Motonic Corporation (009680.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$74,837.57 - $279,358.43$224,122.81
Multi-Stage$40,045.80 - $43,839.76$41,907.80
Blended Fair Value$133,015.30
Current Price$10,280.00
Upside1,193.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.00%5.51%449.96399.97404.05404.05305.20306.30359.45259.94295.92264.22
YoY Growth--12.50%-1.01%0.00%32.39%-0.36%-14.79%38.28%-12.16%12.00%0.40%
Dividend Yield--4.98%4.91%4.45%4.23%2.38%4.63%2.90%2.65%3.30%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)30,537.81
(-) Cash Dividends Paid (M)12,976.57
(=) Cash Retained (M)17,561.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,107.563,817.232,290.34
Cash Retained (M)17,561.2417,561.2417,561.24
(-) Cash Required (M)-6,107.56-3,817.23-2,290.34
(=) Excess Retained (M)11,453.6813,744.0115,270.90
(/) Shares Outstanding (M)21.6321.6321.63
(=) Excess Retained per Share529.54635.43706.02
LTM Dividend per Share599.95599.95599.95
(+) Excess Retained per Share529.54635.43706.02
(=) Adjusted Dividend1,129.491,235.381,305.97
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.95%5.95%6.95%
Fair Value$74,837.57$224,122.81$279,358.43
Upside / Downside627.99%2,080.18%2,617.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)30,537.8132,356.1534,282.7636,324.0938,486.9740,778.6442,001.99
Payout Ratio42.49%51.99%61.50%71.00%80.50%90.00%92.50%
Projected Dividends (M)12,976.5716,823.5121,082.5625,789.1630,981.5136,700.7738,851.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.95%5.95%6.95%
Year 1 PV (M)15,641.9915,791.0215,940.06
Year 2 PV (M)18,225.2718,574.2318,926.49
Year 3 PV (M)20,728.2921,326.4421,936.00
Year 4 PV (M)23,152.8424,047.9324,968.72
Year 5 PV (M)25,500.7126,738.9328,024.79
PV of Terminal Value (M)762,921.53799,966.14838,435.97
Equity Value (M)866,170.62906,444.69948,232.02
Shares Outstanding (M)21.6321.6321.63
Fair Value$40,045.80$41,907.80$43,839.76
Upside / Downside289.55%307.66%326.46%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%