Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Hyosung TNC Corporation (298020.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$190,041.89 - $314,464.36$245,150.43
Multi-Stage$399,861.94 - $438,976.69$419,042.48
Blended Fair Value$332,096.45
Current Price$250,000.00
Upside32.84%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018
DPS36.62%0.00%14,772.1115,324.6654,305.205,502.821,734.953,103.230.000.000.000.00
YoY Growth---3.61%-71.78%886.86%217.17%-44.09%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--6.81%4.72%12.26%1.18%0.30%2.81%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)82,827.10
(-) Cash Dividends Paid (M)73,491.27
(=) Cash Retained (M)9,335.84
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,565.4210,353.396,212.03
Cash Retained (M)9,335.849,335.849,335.84
(-) Cash Required (M)-16,565.42-10,353.39-6,212.03
(=) Excess Retained (M)-7,229.58-1,017.553,123.80
(/) Shares Outstanding (M)4.984.984.98
(=) Excess Retained per Share-1,453.18-204.53627.90
LTM Dividend per Share14,772.1114,772.1114,772.11
(+) Excess Retained per Share-1,453.18-204.53627.90
(=) Adjusted Dividend13,318.9314,567.5815,400.01
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-0.63%0.37%1.37%
Fair Value$190,041.89$245,150.43$314,464.36
Upside / Downside-23.98%-1.94%25.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)82,827.1083,135.4283,444.8983,755.5084,067.2884,380.2186,911.62
Payout Ratio88.73%88.98%89.24%89.49%89.75%90.00%92.50%
Projected Dividends (M)73,491.2773,976.2474,463.8174,953.9875,446.7775,942.1980,393.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-0.63%0.37%1.37%
Year 1 PV (M)68,874.8569,567.9570,261.05
Year 2 PV (M)64,547.9065,853.5567,172.27
Year 3 PV (M)60,492.2862,336.9664,218.75
Year 4 PV (M)56,691.0359,007.6861,394.61
Year 5 PV (M)53,128.2255,855.7658,694.18
PV of Terminal Value (M)1,685,578.881,772,114.441,862,168.16
Equity Value (M)1,989,313.162,084,736.332,183,909.03
Shares Outstanding (M)4.984.984.98
Fair Value$399,861.94$419,042.48$438,976.69
Upside / Downside59.94%67.62%75.59%

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%