Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Hyundai Mobis Co.,Ltd (012330.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,063,741.65 - $2,888,513.79$1,638,355.66
Multi-Stage$1,158,836.39 - $1,271,932.04$1,214,317.44
Blended Fair Value$1,426,336.55
Current Price$298,500.00
Upside377.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.02%7.92%4,441.774,014.654,024.965,050.393,065.175,177.703,624.393,635.313,627.343,195.90
YoY Growth--10.64%-0.26%-20.30%64.77%-40.80%42.86%-0.30%0.22%13.50%54.12%
Dividend Yield--1.71%1.60%1.86%2.35%1.05%3.05%1.72%1.52%1.51%1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,172,240.00
(-) Cash Dividends Paid (M)583,383.00
(=) Cash Retained (M)3,588,857.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)834,448.00521,530.00312,918.00
Cash Retained (M)3,588,857.003,588,857.003,588,857.00
(-) Cash Required (M)-834,448.00-521,530.00-312,918.00
(=) Excess Retained (M)2,754,409.003,067,327.003,275,939.00
(/) Shares Outstanding (M)91.4591.4591.45
(=) Excess Retained per Share30,117.8933,539.4735,820.52
LTM Dividend per Share6,378.966,378.966,378.96
(+) Excess Retained per Share30,117.8933,539.4735,820.52
(=) Adjusted Dividend36,496.8539,918.4342,199.48
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.00%4.00%5.00%
Fair Value$1,063,741.65$1,638,355.66$2,888,513.79
Upside / Downside256.36%448.86%867.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,172,240.004,339,278.464,513,004.424,693,685.624,881,600.515,077,038.705,229,349.86
Payout Ratio13.98%29.19%44.39%59.59%74.80%90.00%92.50%
Projected Dividends (M)583,383.001,266,461.432,003,299.802,797,107.863,651,266.224,569,334.834,837,148.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.00%4.00%5.00%
Year 1 PV (M)1,177,316.031,188,745.881,200,175.74
Year 2 PV (M)1,731,203.511,764,981.121,799,085.07
Year 3 PV (M)2,247,048.672,313,131.852,380,498.11
Year 4 PV (M)2,726,765.882,834,208.072,944,794.56
Year 5 PV (M)3,172,184.393,329,187.643,492,346.79
PV of Terminal Value (M)94,925,994.5599,624,236.42104,506,690.58
Equity Value (M)105,980,513.02111,054,490.98116,323,590.85
Shares Outstanding (M)91.4591.4591.45
Fair Value$1,158,836.39$1,214,317.44$1,271,932.04
Upside / Downside288.22%306.81%326.11%

High-Yield Dividend Screener

« Prev Page 3 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BLWBlackRock Limited Duration Income Trust11.50%$1.5893.39%
ELCEntergy Louisiana, LLC COLLATERAL TR MT11.33%$2.3457.35%
VIASPVia Renewables, Inc.11.33%$2.8849.21%
BUIBlackRock Utilities, Infrastructure & Power Opportunities Trust11.31%$2.9358.72%
JPCNuveen Preferred & Income Opportunities Fund11.24%$0.9167.43%
RILYB. Riley Financial, Inc.11.21%$0.5856.91%
PFOFlaherty & Crumrine Preferred Income Opportunity Fund Inc.11.06%$1.0543.18%
OXLCIOxford Lane Capital Corp.11.05%$2.8369.26%
USB-PSU.S. Bancorp Depositary Shares,10.98%$2.0243.68%
FLCFlaherty & Crumrine Total Return Fund Inc.10.93%$1.9242.77%
UTGReaves Utility Income Fund10.78%$4.0043.20%
CEMClearBridge MLP and Midstream Fund Inc10.77%$5.6046.76%
AIVApartment Investment and Management Company10.76%$0.6336.20%
DCFBNY Mellon Alcentra Global Credit Income 2024 Target Term Fund, Inc.10.71%$0.9942.71%
CALMCal-Maine Foods, Inc.10.70%$8.4032.04%
EMOClearBridge Energy Midstream Opportunity Fund Inc10.65%$4.7926.74%
CTRClearBridge MLP and Midstream Total Return Fund Inc.10.63%$5.0047.43%
EIMEaton Vance Municipal Bond Fund10.57%$1.0364.33%
VZAVerizon Communications, 5.9% 15 Feb 205410.57%$2.7049.90%
BPOPMPopular Capital Trust II PFD GTD 6.125%10.45%$2.6726.93%
RITMRithm Capital Corp.10.45%$1.1571.36%
IHTAInvesco High Income 2024 Target Term Fund10.33%$0.7826.82%
WUThe Western Union Company10.30%$0.9540.76%
ERHAllspring Utilities and High Income Fund10.26%$1.2231.06%
GDVThe Gabelli Dividend & Income Trust10.25%$2.8539.93%
CIIBlackRock Enhanced Capital and Income Fund, Inc.10.23%$2.3844.19%
GBDCGolub Capital BDC, Inc.10.19%$1.3897.76%
PVCMXPalm Valley Capital Fund Investor Class10.19%$1.2483.81%
AEDVXEmerging Markets Debt Fund - Investor Class9.95%$0.9476.80%
HYTBlackRock Corporate High Yield Fund, Inc.9.83%$0.8799.09%
FFCFlaherty & Crumrine Preferred Securities Income Fund Inc.9.79%$1.6337.81%
WENThe Wendy's Company9.78%$0.8082.75%
CMSACMS Energy Corporation 5.6% JRSUB NT 789.77%$2.1762.27%
HIEMiller/Howard High Income Equity Fund9.63%$1.2198.11%
NMSNuveen Minnesota Quality Municipal Income Fund9.54%$1.1237.02%
CMSCCMS Energy Corporation 5.875% J9.48%$2.1762.27%
NEE-PNNextEra Energy, Inc. Series N J9.24%$2.2170.10%
CMSDCMS Energy Corporation 5.875% Junior Subordinated Notes due 20799.20%$2.1762.27%
VFLabrdn National Municipal Income Fund9.06%$0.9334.18%
UANCVR Partners, LP8.96%$9.0975.52%
GGZThe Gabelli Global Small and Mid Cap Value Trust8.95%$1.3448.03%
SUNSSunrise Realty Trust, Inc.8.95%$0.8388.91%
PTYPIMCO Corporate & Income Opportunity Fund8.93%$1.1588.40%
ATHSAthene Holding Ltd. 7.250% Fixe8.86%$2.2214.14%
APAMArtisan Partners Asset Management Inc.8.83%$3.6697.93%
VLTInvesco High Income Trust II8.83%$0.9846.97%
VTNInvesco Trust for Investment Grade New York Municipals8.75%$1.0165.99%
JEQAbrdn Japan Equity Fund Inc8.73%$0.6943.45%
MOAltria Group, Inc.8.69%$4.9894.54%
JGGCJaguar Global Growth Corporation I8.63%$0.1563.08%