Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

DUAL Co., Ltd. (016740.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$39,405.76 - $138,488.67$129,779.02
Multi-Stage$19,565.40 - $21,437.03$20,483.89
Blended Fair Value$75,131.46
Current Price$3,280.00
Upside2,190.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.05%0.00%120.9986.0186.0186.0186.0786.0786.2472.950.000.00
YoY Growth--40.67%0.00%0.00%-0.07%0.00%-0.20%18.21%0.00%0.00%0.00%
Dividend Yield--4.01%2.26%2.87%2.23%1.68%3.89%2.49%1.58%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,118.99
(-) Cash Dividends Paid (M)3,581.43
(=) Cash Retained (M)17,537.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,223.802,639.871,583.92
Cash Retained (M)17,537.5617,537.5617,537.56
(-) Cash Required (M)-4,223.80-2,639.87-1,583.92
(=) Excess Retained (M)13,313.7614,897.6915,953.64
(/) Shares Outstanding (M)30.2030.2030.20
(=) Excess Retained per Share440.85493.30528.26
LTM Dividend per Share118.59118.59118.59
(+) Excess Retained per Share440.85493.30528.26
(=) Adjusted Dividend559.44611.89646.85
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate5.05%6.05%7.05%
Fair Value$39,405.76$129,779.02$138,488.67
Upside / Downside1,101.40%3,856.68%4,122.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,118.9922,396.3423,750.9425,187.4726,710.8928,326.4529,176.24
Payout Ratio16.96%31.57%46.18%60.78%75.39%90.00%92.50%
Projected Dividends (M)3,581.437,069.7810,967.0015,309.7820,137.7825,493.8026,988.02

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate5.05%6.05%7.05%
Year 1 PV (M)6,573.246,635.826,698.39
Year 2 PV (M)9,480.609,661.969,845.03
Year 3 PV (M)12,305.2612,660.0413,021.57
Year 4 PV (M)15,049.0015,630.2616,228.20
Year 5 PV (M)17,713.5018,572.8219,465.17
PV of Terminal Value (M)529,758.22555,457.86582,145.35
Equity Value (M)590,879.82618,618.75647,403.71
Shares Outstanding (M)30.2030.2030.20
Fair Value$19,565.40$20,483.89$21,437.03
Upside / Downside496.51%524.51%553.57%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%