Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hyundai Department Store Co. Ltd. (069960.KS)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,381,431.19 - $1,627,560.00$1,525,262.07
Multi-Stage$14,361,172.15 - $15,771,337.67$15,053,039.70
Blended Fair Value$8,289,150.89
Current Price$88,500.00
Upside9,266.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.25%7.87%1,736.181,895.881,103.541,013.961,024.70931.90828.36730.08732.33866.94
YoY Growth---8.42%71.80%8.83%-1.05%9.96%12.50%13.46%-0.31%-15.53%6.49%
Dividend Yield--2.90%3.50%2.02%1.34%1.13%1.58%0.82%0.79%0.73%0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)178,284.83
(-) Cash Dividends Paid (M)40,294.57
(=) Cash Retained (M)137,990.26
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35,656.9722,285.6013,371.36
Cash Retained (M)137,990.26137,990.26137,990.26
(-) Cash Required (M)-35,656.97-22,285.60-13,371.36
(=) Excess Retained (M)102,333.30115,704.66124,618.90
(/) Shares Outstanding (M)21.7921.7921.79
(=) Excess Retained per Share4,697.425,311.215,720.40
LTM Dividend per Share1,849.651,849.651,849.65
(+) Excess Retained per Share4,697.425,311.215,720.40
(=) Adjusted Dividend6,547.077,160.857,570.05
WACC / Discount Rate-40.89%-40.89%-40.89%
Growth Rate5.50%6.50%7.50%
Fair Value$1,381,431.19$1,525,262.07$1,627,560.00
Upside / Downside1,460.94%1,623.46%1,739.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)178,284.83189,873.34202,215.11215,359.09229,357.43244,265.66251,593.63
Payout Ratio22.60%36.08%49.56%63.04%76.52%90.00%92.50%
Projected Dividends (M)40,294.5768,508.17100,219.30135,763.43175,504.87219,839.09232,724.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-40.89%-40.89%-40.89%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)114,802.86115,891.04116,979.22
Year 2 PV (M)281,431.08286,791.55292,202.59
Year 3 PV (M)638,871.97657,211.69675,899.07
Year 4 PV (M)1,383,982.351,437,206.411,491,951.04
Year 5 PV (M)2,905,070.373,045,386.353,191,072.56
PV of Terminal Value (M)307,533,976.70322,387,982.77337,810,486.61
Equity Value (M)312,858,135.33327,930,469.81343,578,591.09
Shares Outstanding (M)21.7921.7921.79
Fair Value$14,361,172.15$15,053,039.70$15,771,337.67
Upside / Downside16,127.31%16,909.08%17,720.72%

High-Yield Dividend Screener

« Prev Page 35 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3487.TCRE Logistics REIT, Inc.4.46%$7,526.1570.87%
6012.KLMaxis Berhad4.46%$0.1791.48%
7052.KLPadini Holdings Berhad4.46%$0.0848.65%
CRAV.PACaisse régionale de Crédit Agricole Mutuel Atlantique Vendée4.46%$6.2528.59%
GWCS.QAGulf Warehousing Company Q.P.S.C.4.46%$0.1054.78%
005940.KSNH Investment & Securities Co., Ltd.4.45%$948.2345.04%
0291.HKChina Resources Beer (Holdings) Company Limited4.45%$1.1843.56%
600269.SSJiangxi Ganyue Expressway CO.,LTD.4.45%$0.2330.75%
ASCO.ATAs Commercial Industrial Company of Computers and Toys S.A.4.45%$0.1843.19%
BOKUS.STBokusgruppen AB (publ)4.45%$3.3986.63%
000598.SZChengdu Xingrong Environment Co., Ltd.4.44%$0.3244.55%
058860.KSKTIS Corporation4.44%$120.0910.16%
DEWA.AEDubai Electricity and Water Authority (PJSC)4.44%$0.1285.40%
GALP.LSGalp Energia, SGPS, S.A.4.44%$0.6549.23%
MONC.MIMoncler S.p.A.4.44%$2.4352.33%
ORTHEX.HEOrthex Oyj4.44%$0.2157.93%
6270.TWOProfessional Computer Technology Limited4.43%$1.0076.06%
9802.TWFulgent Sun International (Holding) Co., Ltd.4.43%$4.5266.25%
FROTO.ISFord Otomotiv Sanayi A.S.4.43%$4.2443.47%
TCM.COTCM Group A/S4.43%$2.9746.27%
YDUQ3.SAYduqs Participações S.A.4.43%$0.5461.33%
1651.HKPrecision Tsugami (China) Corporation Limited4.42%$1.5345.55%
210980.KSSK D&D Co. Ltd.4.42%$600.1317.82%
HER.MIHera S.p.A.4.42%$0.1851.61%
015360.KSINVENI Co., Ltd.4.41%$2,880.2415.75%
603889.SSZhejiang Xinao Textiles Inc.4.41%$0.3558.00%
6214.TWSystex Corporation4.41%$5.2176.44%
BGIP3.SABanco do Estado de Sergipe S.A.4.41%$1.7021.11%
TLDN.JKPT Teladan Prima Agro Tbk4.41%$30.8931.72%
WEHA.JKPT WEHA Transportasi Indonesia Tbk4.41%$6.0038.19%
1662.HKYee Hop Holdings Limited4.40%$0.1052.30%
267850.KSAsiana IDT, Inc.4.40%$499.2843.32%
605599.SSBeijing Caishikou Department Store Co.,Ltd.4.40%$0.7268.99%
7202.SRArabian Internet and Communications Services Co. Ltd.4.40%$9.9276.74%
8415.TWOBrighton-Best International (Taiwan) Inc.4.40%$1.4856.16%
ISB.ICÍslandsbanki hf.4.40%$6.5447.32%
NCC.AENational Cement Company (Public Shareholding Co.)4.40%$0.2039.44%
WUW.DEWüstenrot & Württembergische AG4.40%$0.6543.88%
0QM5.LEmmi AG4.39%$32.0142.17%
2615.TWWan Hai Lines Ltd.4.39%$3.4928.69%
3234.TMori Hills REIT Investment Corporation4.39%$6,539.4066.38%
BUMP.LSeraphine Group PLC4.39%$1.3476.06%
COM7-R.BKCom7 Public Company Limited4.39%$0.8652.19%
CVECenovus Energy Inc.4.39%$0.7743.95%
VVV3.DEÖkoworld AG4.39%$1.1816.92%
139130.KSiM Financial Group Co., Ltd.4.38%$670.3330.22%
5200.KLUOA Development Bhd4.38%$0.0852.34%
600346.SSHengli Petrochemical Co.,Ltd.4.38%$0.9999.77%
SCHAND.BOS Chand and Company Limited4.38%$7.0248.25%
3029.TWZero One Technology Co., Ltd.4.37%$5.0085.70%