Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Korea Movenex Co., Ltd. (010100.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$17,601.50 - $34,172.39$24,190.53
Multi-Stage$19,028.72 - $20,868.28$19,931.24
Blended Fair Value$22,060.88
Current Price$4,275.00
Upside416.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%2.13%99.8969.9252.0649.9449.940.000.0049.940.0063.72
YoY Growth--42.86%34.31%4.23%0.00%0.00%0.00%-100.00%0.00%-100.00%-21.22%
Dividend Yield--2.37%1.31%1.92%1.72%1.64%0.00%0.00%2.25%0.00%2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,187.79
(-) Cash Dividends Paid (M)3,045.04
(=) Cash Retained (M)30,142.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,637.564,148.472,489.08
Cash Retained (M)30,142.7530,142.7530,142.75
(-) Cash Required (M)-6,637.56-4,148.47-2,489.08
(=) Excess Retained (M)23,505.1925,994.2727,653.66
(/) Shares Outstanding (M)30.4830.4830.48
(=) Excess Retained per Share771.07852.72907.15
LTM Dividend per Share99.8999.8999.89
(+) Excess Retained per Share771.07852.72907.15
(=) Adjusted Dividend870.96952.611,007.04
WACC / Discount Rate7.97%7.97%7.97%
Growth Rate2.88%3.88%4.88%
Fair Value$17,601.50$24,190.53$34,172.39
Upside / Downside311.73%465.86%699.35%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,187.7934,476.4735,815.1937,205.8938,650.5940,151.3941,355.93
Payout Ratio9.18%25.34%41.51%57.67%73.84%90.00%92.50%
Projected Dividends (M)3,045.048,736.3914,865.1321,456.6628,537.6836,136.2538,254.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.97%7.97%7.97%
Growth Rate2.88%3.88%4.88%
Year 1 PV (M)8,013.328,091.218,169.10
Year 2 PV (M)12,506.3312,750.6312,997.29
Year 3 PV (M)16,557.8517,045.3717,542.37
Year 4 PV (M)20,199.5220,996.3821,816.59
Year 5 PV (M)23,460.9724,623.5325,831.72
PV of Terminal Value (M)499,333.42524,076.82549,791.53
Equity Value (M)580,071.41607,583.95636,148.61
Shares Outstanding (M)30.4830.4830.48
Fair Value$19,028.72$19,931.24$20,868.28
Upside / Downside345.12%366.23%388.15%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%