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$41,374.53 - $133,902.09$66,986.80
Multi-Stage$40,533.29 - $44,484.86$42,471.90
Blended Fair Value$54,729.35
Current Price$5,850.00
Upside835.54%
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 Rate6.54%6.54%6.54%
Growth Rate3.39%4.39%5.39%
Fair Value$41,374.53$66,986.80$133,902.09
Upside / Downside607.26%1,045.07%2,188.92%

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 Rate6.54%6.54%6.54%
Growth Rate3.39%4.39%5.39%
Year 1 PV (M)38,628.7339,002.3539,375.96
Year 2 PV (M)62,376.0363,588.4664,812.56
Year 3 PV (M)84,687.3687,168.4889,697.58
Year 4 PV (M)105,626.82109,772.95114,039.96
Year 5 PV (M)125,255.97131,431.61137,848.48
PV of Terminal Value (M)3,748,220.873,933,023.784,125,045.10
Equity Value (M)4,164,795.794,363,987.634,570,819.63
Shares Outstanding (M)102.75102.75102.75
Fair Value$40,533.29$42,471.90$44,484.86
Upside / Downside592.88%626.02%660.43%

High-Yield Dividend Screener

« Prev Page 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%