Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hyosung TNC Corporation (298020.KS)

Company Dividend Discount ModelIndustry: Apparel - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$333,547.85 - $793,242.01$492,641.45
Multi-Stage$1,370,500.29 - $1,511,143.76$1,439,434.75
Blended Fair Value$966,038.10
Current Price$250,000.00
Upside286.42%
DecisionBuy

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 Rate3.34%3.34%3.34%
Growth Rate-0.63%0.37%1.37%
Fair Value$333,547.85$492,641.45$793,242.01
Upside / Downside33.42%97.06%217.30%

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 Rate3.34%3.34%3.34%
Growth Rate-0.63%0.37%1.37%
Year 1 PV (M)70,871.9071,585.0972,298.29
Year 2 PV (M)68,345.3369,727.8071,124.10
Year 3 PV (M)65,908.3067,918.1369,968.41
Year 4 PV (M)63,557.6666,154.9068,830.95
Year 5 PV (M)61,290.3664,436.9367,711.43
PV of Terminal Value (M)6,488,265.416,821,365.037,168,007.05
Equity Value (M)6,818,238.967,161,187.897,517,940.23
Shares Outstanding (M)4.984.984.98
Fair Value$1,370,500.29$1,439,434.75$1,511,143.76
Upside / Downside448.20%475.77%504.46%

High-Yield Dividend Screener

« Prev Page 67 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DAB.CODanske Andelskassers Bank A/S2.24%$0.4437.84%
KBSB.MEPJSC TNS energo Kuban2.24%$17.9936.50%
002179.SZAVIC Jonhon Optronic Technology Co.,Ltd.2.23%$0.7965.31%
1083.HKTowngas Smart Energy Company Limited2.23%$0.0811.47%
192080.KSDoubleUGames Co., Ltd.2.23%$1,217.6314.93%
300791.SZSirio Pharma Co., Ltd.2.23%$0.5851.03%
603012.SSShanghai Chuangli Group Co., Ltd.2.23%$0.1354.71%
603987.SSShanghai Kindly Enterprise Development Group Co.,LTD.2.23%$0.1934.34%
6070.SRAl-Jouf Agricultural Development Co.2.23%$0.9836.81%
GCG-A.TOGuardian Capital Group Limited2.23%$1.5020.18%
IPN.PAIpsen S.A.2.23%$2.5919.16%
TYA.MIToscana Aeroporti S.p.A.2.23%$0.4242.81%
137310.KSSD BioSensor, Inc2.22%$201.4921.35%
3569.TSeiren Co.,Ltd.2.22%$68.0426.55%
601901.SSFounder Securities Co., Ltd.2.22%$0.1735.28%
603609.SSWellhope Foods Co., Ltd.2.22%$0.1675.23%
688016.SSShanghai MicroPort Endovascular MedTech Co., Ltd.2.22%$2.0365.07%
7034.KLThong Guan Industries Berhad2.22%$0.0317.13%
9436.TOkinawa Cellular Telephone Company2.22%$62.9045.77%
IEI.VImperial Equities Inc.2.22%$0.0813.05%
ISKJ.MEPublic Joint-Stock Company "Human Stem Cells Institute"2.22%$1.5289.44%
LKD.WALokum Deweloper S.A.2.22%$0.5034.19%
MEDICAB.MXMédica Sur, S.A.B. de C.V.2.22%$1.3129.76%
TKC.BKTurnkey Communication Services Public Company Limited2.22%$0.2068.90%
0696.HKTravelSky Technology Limited2.21%$0.2318.19%
183190.KSAsia Cement Co.,Ltd.2.21%$264.7821.44%
300673.SZPetpal Pet Nutrition Technology Co., Ltd.2.21%$0.4068.30%
4292.SRAtaa Educational Company2.21%$1.3066.22%
4519.TChugai Pharmaceutical Co., Ltd.2.21%$182.1975.49%
5607.TWFarglory F T Z Investment Holding Co.,Ltd.2.21%$1.0841.76%
600062.SSChina Resources Double-Crane Pharmaceutical Co.,Ltd.2.21%$0.4026.61%
603288.SSFoshan Haitian Flavouring and Food Company Ltd.2.21%$0.8269.84%
7864.TFuji Seal International, Inc.2.21%$69.4123.64%
BLES.JKSuperior Prima Sukses Tbk.2.21%$3.6028.62%
ELI.BRElia Group SA/NV2.21%$2.4830.58%
NTEK-B.STNovotek AB2.21%$1.8026.45%
SWEC-A.STSweco AB (publ)2.21%$3.2854.95%
069960.KSHyundai Department Store Co. Ltd.2.20%$1,867.6522.60%
300415.SZGuangdong Yizumi Precision Machinery Co.,Ltd.2.20%$0.5738.08%
3176.TSanyo Trading Co., Ltd.2.20%$32.8020.58%
3227.TWOPixArt Imaging Inc.2.20%$4.5234.58%
600030.SSCITIC Securities Company Limited2.20%$0.6333.43%
603345.SSAnjoy Foods Group Co., Ltd.2.20%$1.7441.75%
603693.SSJiangsu New Energy Development Co., Ltd.2.20%$0.2660.61%
6508.TMeidensha Corporation2.20%$122.7830.24%
8002.TMarubeni Corporation2.20%$95.6227.63%
9059.KLTSH Resources Berhad2.20%$0.0315.65%
JCQ.PAJacquet Metals S.A.2.20%$0.4494.90%
OLT.OLOlav Thon Eiendomsselskap ASA2.20%$7.3330.72%
001216.SZHunan Hualian China Industry Co., Ltd.2.19%$0.3841.88%