Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Hyundai Livart Furniture Company Limited (079430.KS)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$7,950.40 - $14,059.83$10,537.68
Multi-Stage$13,822.05 - $15,199.82$14,497.64
Blended Fair Value$12,517.66
Current Price$7,880.00
Upside58.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.000.00100.23200.46150.34290.66100.2367.1367.1367.13
YoY Growth--0.00%-100.00%-50.00%33.33%-48.28%190.00%49.30%0.00%0.00%33.33%
Dividend Yield--0.00%0.00%1.27%1.26%0.83%4.09%0.48%0.26%0.25%0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)11,920.04
(-) Cash Dividends Paid (M)2,614.85
(=) Cash Retained (M)9,305.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,384.011,490.00894.00
Cash Retained (M)9,305.199,305.199,305.19
(-) Cash Required (M)-2,384.01-1,490.00-894.00
(=) Excess Retained (M)6,921.187,815.198,411.19
(/) Shares Outstanding (M)20.0720.0720.07
(=) Excess Retained per Share344.88389.43419.13
LTM Dividend per Share130.30130.30130.30
(+) Excess Retained per Share344.88389.43419.13
(=) Adjusted Dividend475.18519.73549.42
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate0.44%1.44%2.44%
Fair Value$7,950.40$10,537.68$14,059.83
Upside / Downside0.89%33.73%78.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)11,920.0412,091.8612,266.1612,442.9712,622.3312,804.2813,188.40
Payout Ratio21.94%35.55%49.16%62.77%76.39%90.00%92.50%
Projected Dividends (M)2,614.854,298.576,030.287,811.039,641.8611,523.8512,199.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.44%6.44%6.44%
Growth Rate0.44%1.44%2.44%
Year 1 PV (M)3,998.504,038.314,078.12
Year 2 PV (M)5,217.775,322.195,427.63
Year 3 PV (M)6,286.806,476.456,669.88
Year 4 PV (M)7,218.657,510.457,811.00
Year 5 PV (M)8,025.408,432.948,856.87
PV of Terminal Value (M)246,638.31259,162.94272,191.30
Equity Value (M)277,385.42290,943.27305,034.80
Shares Outstanding (M)20.0720.0720.07
Fair Value$13,822.05$14,497.64$15,199.82
Upside / Downside75.41%83.98%92.89%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%