Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hyundai Livart Furniture Company Limited (079430.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$11,724.22 - $27,179.08$17,168.45
Multi-Stage$32,307.27 - $35,597.93$33,920.47
Blended Fair Value$25,544.46
Current Price$7,880.00
Upside224.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.000.00100.23200.46150.34290.66100.2367.1367.1367.13
YoY Growth--0.00%-100.00%-50.00%33.33%-48.28%190.00%49.30%0.00%0.00%33.33%
Dividend Yield--0.00%0.00%1.27%1.26%0.83%4.09%0.48%0.26%0.25%0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,920.04
(-) Cash Dividends Paid (M)2,614.85
(=) Cash Retained (M)9,305.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,384.011,490.00894.00
Cash Retained (M)9,305.199,305.199,305.19
(-) Cash Required (M)-2,384.01-1,490.00-894.00
(=) Excess Retained (M)6,921.187,815.198,411.19
(/) Shares Outstanding (M)20.0720.0720.07
(=) Excess Retained per Share344.88389.43419.13
LTM Dividend per Share130.30130.30130.30
(+) Excess Retained per Share344.88389.43419.13
(=) Adjusted Dividend475.18519.73549.42
WACC / Discount Rate4.51%4.51%4.51%
Growth Rate0.44%1.44%2.44%
Fair Value$11,724.22$17,168.45$27,179.08
Upside / Downside48.78%117.87%244.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,920.0412,091.8612,266.1612,442.9712,622.3312,804.2813,188.40
Payout Ratio21.94%35.55%49.16%62.77%76.39%90.00%92.50%
Projected Dividends (M)2,614.854,298.576,030.287,811.039,641.8611,523.8512,199.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.51%4.51%4.51%
Growth Rate0.44%1.44%2.44%
Year 1 PV (M)4,072.434,112.974,153.52
Year 2 PV (M)5,412.505,520.815,630.19
Year 3 PV (M)6,641.996,842.367,046.71
Year 4 PV (M)7,767.508,081.488,404.89
Year 5 PV (M)8,795.249,241.889,706.48
PV of Terminal Value (M)615,663.14646,927.37679,449.00
Equity Value (M)648,352.80680,726.87714,390.80
Shares Outstanding (M)20.0720.0720.07
Fair Value$32,307.27$33,920.47$35,597.93
Upside / Downside309.99%330.46%351.75%

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%