Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nexen Tire Corporation (002350.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$260,291.58 - $306,783.91$287,447.46
Multi-Stage$177,812.75 - $195,546.95$186,510.78
Blended Fair Value$236,979.12
Current Price$5,850.00
Upside3,950.93%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.83%6.14%115.22100.23105.23105.23105.23100.23100.2399.0179.2774.34
YoY Growth--14.95%-4.75%0.00%0.00%4.98%0.00%1.23%24.90%6.64%17.03%
Dividend Yield--2.13%1.20%1.22%1.64%1.38%2.14%0.98%0.79%0.57%0.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)161,672.00
(-) Cash Dividends Paid (M)13,378.75
(=) Cash Retained (M)148,293.25
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,334.4020,209.0012,125.40
Cash Retained (M)148,293.25148,293.25148,293.25
(-) Cash Required (M)-32,334.40-20,209.00-12,125.40
(=) Excess Retained (M)115,958.85128,084.25136,167.85
(/) Shares Outstanding (M)102.75102.75102.75
(=) Excess Retained per Share1,128.551,246.561,325.23
LTM Dividend per Share130.21130.21130.21
(+) Excess Retained per Share1,128.551,246.561,325.23
(=) Adjusted Dividend1,258.761,376.771,455.44
WACC / Discount Rate0.49%0.49%0.49%
Growth Rate3.39%4.39%5.39%
Fair Value$260,291.58$287,447.46$306,783.91
Upside / Downside4,349.43%4,813.63%5,144.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)161,672.00168,772.72176,185.31183,923.47192,001.49200,434.30206,447.33
Payout Ratio8.28%24.62%40.97%57.31%73.66%90.00%92.50%
Projected Dividends (M)13,378.7541,552.1772,174.57105,406.72141,418.79180,390.87190,963.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.49%0.49%0.49%
Growth Rate3.39%4.39%5.39%
Year 1 PV (M)40,952.2741,348.3641,744.45
Year 2 PV (M)70,105.6371,468.3072,844.08
Year 3 PV (M)100,907.00103,863.31106,876.80
Year 4 PV (M)133,427.23138,664.60144,054.66
Year 5 PV (M)167,739.86176,010.13184,603.44
PV of Terminal Value (M)17,757,127.6818,632,628.0919,542,325.58
Equity Value (M)18,270,259.6819,163,982.7820,092,449.01
Shares Outstanding (M)102.75102.75102.75
Fair Value$177,812.75$186,510.78$195,546.95
Upside / Downside2,939.53%3,088.22%3,242.68%

High-Yield Dividend Screener

« Prev Page 34 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BILI-A.STBilia AB (publ)4.58%$6.0877.85%
SHA.AXSHAPE Australia Corporation Limited4.58%$0.2863.86%
SUTHA.BKGolden Lime Public Company Limited4.58%$0.1279.88%
YUASA.BKYuasa Battery (Thailand) Public Company Limited4.58%$0.6126.69%
001323.SZDe Rucci Healthy Sleep Co., Ltd.4.57%$1.1972.11%
FNAC.PAFnac Darty S.A.4.57%$1.3429.18%
CRSU.PACaisse Régionale de Crédit Agricole Mutuel Sud Rhône Alpes4.56%$8.7019.97%
ELIN.ATElinoil Hellenic Petroleum Company S.A.4.56%$0.1127.16%
000596.SZAnhui Gujing Distillery Co., Ltd.4.55%$6.0467.48%
002483.SZJiangsu Rainbow Heavy Industries Co., Ltd.4.55%$0.3263.40%
002746.SZShandong Xiantan Co., Ltd.4.55%$0.2882.68%
NSL-R.BKNSL Foods Public Company Limited4.55%$1.0551.73%
600350.SSShandong Hi-speed Company Limited4.54%$0.4464.80%
7463.TAdvan Group Co., Ltd.4.54%$41.5719.08%
SEGMN.ISSegmen Kardesler Gid Urt Ve Amblj Sny AS4.54%$0.8469.37%
005180.KSBinggrae Co., Ltd.4.53%$3,299.7936.30%
6873.TWHD Renewable Energy Co., Ltd.4.53%$4.5378.62%
300193.SZShenzhen Jasic Technology Co.,Ltd.4.52%$0.4081.71%
5904.TWOPOYA International Co., Ltd.4.52%$20.1875.14%
600282.SSNanjing Iron & Steel Co., Ltd.4.52%$0.2454.66%
603689.SSAnhui Province Natural Gas DevelopmentCo.,Ltd.4.52%$0.3769.94%
688036.SSShenzhen Transsion Holdings Co., Ltd.4.52%$2.9990.95%
ALCLA.PAClasquin S.A.4.52%$6.4148.30%
023000.KSSAMWONSTEEL Co.,Ltd.4.51%$108.3244.46%
0QNM.LAdecco Group AG4.51%$1.0462.86%
9539.SRAqaseem Factory for Chemicals and Plastics Co.4.51%$0.2165.70%
DUI.AXDiversified United Investment Limited4.51%$0.2470.80%
SLIGR.ASSligro Food Group N.V.4.51%$0.47100.00%
032640.KSLG Uplus Corp.4.50%$650.0160.09%
4165.SRAl Majed Oud Co.4.50%$6.0082.11%
000411.SZZhejiang Int'l Group Co.,Ltd.4.49%$0.5761.70%
002543.SZGuangdong Vanward New Electric Co., Ltd.4.49%$0.4649.41%
003070.KSKolon Global Corporation4.49%$401.8773.73%
601665.SSQilu Bank Co., Ltd.4.49%$0.2628.78%
BSANTANDER.SNBanco Santander-Chile4.49%$3.1956.12%
GPW.WAGielda Papierów Wartosciowych w Warszawie S.A.4.49%$2.9966.28%
SHUR.BRShurgard Self Storage S.A.4.49%$1.3113.81%
044450.KSKSS Line Ltd.4.48%$397.8627.45%
0OR2.LLNA Santé S.A.4.48%$1.1025.22%
2731.TWLion Travel Service Co., Ltd.4.48%$7.4848.12%
4104.TWExcelsior Medical Co., Ltd.4.48%$3.6277.21%
7167.KLAble Global Berhad4.48%$0.0731.97%
7593.TVt Holdings Co.,Ltd.4.48%$24.0056.43%
0IPY.LAubay S.A.4.47%$2.5247.60%
3020.SRYamama Saudi Cement Company4.47%$1.0650.72%
3114.TWOHowteh Technology Co., Ltd.4.47%$1.1951.28%
CCEPCoca-Cola Europacific Partners PLC4.47%$3.9457.53%
CMCanadian Imperial Bank of Commerce4.47%$4.1147.39%
QIIK.QAQatar International Islamic Bank (Q.P.S.C)4.47%$0.5158.75%
1515.HKChina Resources Medical Holdings Company Limited4.46%$0.1423.71%