Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

HYUNDAI WIA Corporation (011210.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$902,149.50 - $1,063,205.14$996,230.30
Multi-Stage$674,121.95 - $741,008.14$706,930.21
Blended Fair Value$851,580.26
Current Price$48,400.00
Upside1,659.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.28%5.82%849.46699.55697.34697.34697.34597.73597.731,095.831,095.83796.97
YoY Growth--21.43%0.32%0.00%0.00%16.67%0.00%-45.45%0.00%37.50%65.17%
Dividend Yield--1.92%1.20%1.25%1.08%0.90%2.23%1.41%1.98%1.61%0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)144,806.00
(-) Cash Dividends Paid (M)29,311.00
(=) Cash Retained (M)115,495.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28,961.2018,100.7510,860.45
Cash Retained (M)115,495.00115,495.00115,495.00
(-) Cash Required (M)-28,961.20-18,100.75-10,860.45
(=) Excess Retained (M)86,533.8097,394.25104,634.55
(/) Shares Outstanding (M)26.6626.6626.66
(=) Excess Retained per Share3,245.493,652.823,924.37
LTM Dividend per Share1,099.321,099.321,099.32
(+) Excess Retained per Share3,245.493,652.823,924.37
(=) Adjusted Dividend4,344.824,752.145,023.70
WACC / Discount Rate-0.94%-0.94%-0.94%
Growth Rate3.82%4.82%5.82%
Fair Value$902,149.50$996,230.30$1,063,205.14
Upside / Downside1,763.95%1,958.33%2,096.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)144,806.00151,784.23159,098.73166,765.73174,802.20183,225.95188,722.72
Payout Ratio20.24%34.19%48.14%62.10%76.05%90.00%92.50%
Projected Dividends (M)29,311.0051,899.9676,597.99103,555.89132,934.12164,903.35174,568.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.94%-0.94%-0.94%
Growth Rate3.82%4.82%5.82%
Year 1 PV (M)51,892.5152,392.3552,892.18
Year 2 PV (M)76,575.9978,058.2879,554.78
Year 3 PV (M)103,511.29106,531.30109,609.49
Year 4 PV (M)132,857.79138,051.04143,395.08
Year 5 PV (M)164,784.99172,875.52181,280.76
PV of Terminal Value (M)17,444,322.5218,300,795.0619,190,582.59
Equity Value (M)17,973,945.0918,848,703.5619,757,314.88
Shares Outstanding (M)26.6626.6626.66
Fair Value$674,121.95$706,930.21$741,008.14
Upside / Downside1,292.81%1,360.60%1,431.01%

High-Yield Dividend Screener

« Prev Page 33 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2948.TWOBausen Inc.4.66%$1.7780.08%
600368.SSGuangxi Wuzhou Communications Co., Ltd.4.66%$0.1845.90%
688606.SSHangzhou Alltest Biotech Co., Ltd.4.66%$2.9879.11%
CHG-R.BKChularat Hospital Public Company Limited4.66%$0.0796.65%
CRT-UN.TOCT Real Estate Investment Trust4.66%$0.7646.43%
KWC.BKKrungdhep Sophon Public Company Limited4.66%$12.4880.34%
QNT.WAQuantum Software S.A.4.66%$1.7748.50%
TOUP.PATouax SCA4.66%$0.2220.71%
002948.SZBank of Qingdao Co., Ltd.4.65%$0.2125.26%
175330.KSJB Financial Group Co., Ltd.4.65%$1,171.1832.82%
ATRAV.HEAtria Oyj4.65%$0.7045.12%
INSET.BKInfraset Public Company Limited4.65%$0.0893.21%
OMAB.MXGrupo Aeroportuario del Centro Norte, S.A.B. de C.V.4.65%$11.2781.96%
TCO.AXTransmetro Corporation Limited4.65%$0.1027.59%
TCO0.DETesco PLC4.65%$0.2458.23%
2748.TWFDC International Hotels Corporation4.64%$2.0087.06%
600351.SSYabao Pharmaceutical Group Co., Ltd4.64%$0.3094.39%
6345.TAichi Corporation4.64%$63.5566.53%
7030.SRMobile Telecommunications Company Saudi Arabia4.64%$0.4967.65%
293480.KSHana Pharm Co., Ltd.4.63%$510.7544.31%
ALFPC.PAFountaine Pajot S.A.4.63%$4.7715.78%
EKTR3.SAElektro Redes S.A.4.63%$2.2847.37%
002749.SZSichuan Guoguang Agrochemical Co., Ltd.4.62%$0.6275.36%
0ROG.LGalenica AG4.62%$4.5160.87%
2534.TWHung Sheng Construction Ltd.4.62%$0.9640.22%
600757.SSChangjiang Publishing & Media Co.,Ltd4.62%$0.4144.68%
8976.TDaiwa Office Investment Corporation4.62%$17,319.0261.76%
BBTN.JKPT Bank Tabungan Negara (Persero) Tbk4.62%$53.5723.29%
SICO.JKPT Sigma Energy Compressindo Tbk4.62%$6.0046.65%
016360.KSSamsung Securities Co., Ltd.4.61%$3,499.8033.25%
603967.SSChina Master Logistics Co., Ltd.4.61%$0.6384.73%
ERAA.JKPT Erajaya Swasembada Tbk4.61%$19.0029.20%
FCR-UN.TOFirst Capital Real Estate Investment Trust4.61%$0.8771.15%
HELN.SWHelvetia Holding AG4.61%$9.6376.62%
SAUCE.BKThaitheparos Public Company Limited4.61%$1.7986.46%
SFSN.SWSFS Group AG4.61%$5.0039.88%
256150.KQHandok Clean Tech Co., Ltd.4.60%$251.5861.57%
600066.SSYutong Bus Co.,Ltd.4.60%$1.5066.89%
6369.TToyo Kanetsu K.K.4.60%$114.2124.14%
AUI.AXAustralian United Investment Company Limited4.60%$0.5263.93%
EXAE.ATHellenic Exchanges - Athens Stock Exchange S.A.4.60%$0.2978.34%
0837.HKCarpenter Tan Holdings Limited4.59%$0.3624.98%
ANSGR.ISAnadolu Anonim Türk Sigorta Sirketi4.59%$1.0517.19%
GLVA.JKPT Galva Technologies Tbk4.59%$19.2060.20%
TEAMG.BKTEAM Consulting Engineering and Management Public Company Limited4.59%$0.1556.43%
UMG.ASUniversal Music Group N.V.4.59%$1.0144.97%
5293.KLAME Elite Consortium Berhad4.58%$0.0740.76%
6534.TWCH Biotech R&D Co., Ltd.4.58%$4.1095.94%
6817.TSumida Corporation4.58%$52.4586.38%
AUDCAudioCodes Ltd.4.58%$0.4082.97%