Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hyosung Corporation (004800.KS)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$67,061.52 - $88,142.34$78,096.99
Multi-Stage$119,706.95 - $132,183.59$125,816.17
Blended Fair Value$101,956.58
Current Price$84,900.00
Upside20.09%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-11.62%5.29%4,207.417,087.1710,428.507,825.695,764.837,803.4610,435.949,426.146,598.304,974.19
YoY Growth---40.63%-32.04%33.26%35.75%-26.12%-25.23%10.71%42.86%32.65%97.97%
Dividend Yield--8.77%11.85%15.43%9.11%6.48%12.77%13.82%7.69%4.87%3.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)324,576.91
(-) Cash Dividends Paid (M)66,652.81
(=) Cash Retained (M)257,924.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)64,915.3840,572.1124,343.27
Cash Retained (M)257,924.09257,924.09257,924.09
(-) Cash Required (M)-64,915.38-40,572.11-24,343.27
(=) Excess Retained (M)193,008.71217,351.98233,580.83
(/) Shares Outstanding (M)17.6517.6517.65
(=) Excess Retained per Share10,937.2012,316.6513,236.29
LTM Dividend per Share3,777.013,777.013,777.01
(+) Excess Retained per Share10,937.2012,316.6513,236.29
(=) Adjusted Dividend14,714.2016,093.6617,013.30
WACC / Discount Rate10.24%10.24%10.24%
Growth Rate-9.59%-8.59%-7.59%
Fair Value$67,061.52$78,096.99$88,142.34
Upside / Downside-21.01%-8.01%3.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)324,576.91296,679.74271,180.32247,872.55226,568.07207,094.70213,307.54
Payout Ratio20.54%34.43%48.32%62.21%76.11%90.00%92.50%
Projected Dividends (M)66,652.81102,141.59131,037.51154,211.72172,434.30186,385.23197,309.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.24%10.24%10.24%
Growth Rate-9.59%-8.59%-7.59%
Year 1 PV (M)91,639.2192,652.8693,666.52
Year 2 PV (M)105,475.87107,822.18110,194.30
Year 3 PV (M)111,366.24115,102.85118,922.11
Year 4 PV (M)111,721.97116,747.77121,941.25
Year 5 PV (M)108,344.07114,470.26120,870.48
PV of Terminal Value (M)1,583,921.171,673,482.051,767,049.17
Equity Value (M)2,112,468.542,220,277.972,332,643.82
Shares Outstanding (M)17.6517.6517.65
Fair Value$119,706.95$125,816.17$132,183.59
Upside / Downside41.00%48.19%55.69%

High-Yield Dividend Screener

« Prev Page 72 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
TCNTricon Residential Inc.1.98%$0.2253.83%
000617.SZCNPC Capital Company Limited1.97%$0.1955.65%
013580.KSKyeryong Construction Industrial Co., Ltd.1.97%$399.956.19%
600033.SSFujian Expressway Development Co.,Ltd1.97%$0.0827.53%
603337.SSJack Technology Co.,Ltd1.97%$0.8544.29%
603338.SSZhejiang Dingli Machinery Co.,Ltd1.97%$1.1232.10%
605090.SSJiangxi Jovo Energy Co., Ltd1.97%$0.8542.14%
DEZ.DEDeutz AG1.97%$0.1799.16%
KEJU.JKPT Mulia Boga Raya Tbk1.97%$13.0042.56%
LOGN.SWLogitech International S.A.1.97%$1.6036.80%
NTSC.BKNutrition SC Public Company Limited1.97%$0.1213.98%
000220.KSYuyu Pharma, Inc.1.96%$89.7431.97%
000862.SZNing Xia Yin Xing Energy Co.,Ltd1.96%$0.1178.53%
001333.SZZhejiang Guanghua Technology Co., Ltd.1.96%$0.4241.57%
002926.SZHUAXI Securities Co., Ltd.1.96%$0.1831.11%
0QMI.LSGS S.A.1.96%$1.6631.21%
0R4W.LMultitude SE1.96%$0.1219.36%
183300.KQKoMiCo Ltd.1.96%$1,854.5632.39%
600031.SSSany Heavy Industry Co., Ltd1.96%$0.4142.56%
600449.SSNingxia Building Materials Group Co.,Ltd1.96%$0.2439.64%
603477.SSLeshan Giantstar Farming&Husbandry Corporation Limited1.96%$0.3445.55%
603650.SSRed Avenue New Materials Group Co., Ltd.1.96%$0.8689.92%
EQB.TOEQB Inc.1.96%$2.0522.50%
EVROF.ATEvrofarma S.A.1.96%$0.0725.28%
HAGA.ICHagar hf1.96%$2.3034.34%
INISS-B.STInission AB (publ)1.96%$0.9855.65%
TWPC.BKThai Wah Public Company Limited1.96%$0.0632.91%
001358.SZShaoxing Xingxin New Materials Co Ltd1.95%$0.5095.37%
003039.SZGuangdong Shunkong Development Co.,Ltd.1.95%$0.3170.47%
267250.KSHD Hyundai Co., Ltd.1.95%$3,599.8749.88%
4553.TTowa Pharmaceutical Co., Ltd.1.95%$71.0416.94%
688236.SSBeijing Chunlizhengda Medical Instruments Co., Ltd.1.95%$0.4566.78%
MIDI.JKPT Midi Utama Indonesia Tbk1.95%$7.3536.66%
002662.SZBeijing WKW Automotive Parts Co.,Ltd.1.94%$0.0849.66%
002697.SZChengdu Hongqi Chain Co.,Ltd.1.94%$0.1230.44%
0345.HKVitasoy International Holdings Limited1.94%$0.1336.86%
079430.KSHyundai Livart Furniture Company Limited1.94%$131.1521.94%
0GEG.LVaisala Oyj1.94%$0.8548.66%
2229.TCalbee, Inc.1.94%$58.0941.83%
3284.THoosiers Holdings Co., Ltd.1.94%$25.5522.98%
4819.TDigital Garage, Inc.1.94%$52.4275.12%
600061.SSSDIC Capital Co.,Ltd1.94%$0.1529.00%
600356.SSMudanjiang Hengfeng Paper Co.,Ltd1.94%$0.1733.08%
600563.SSXiamen Faratronic Co., Ltd.1.94%$2.0439.85%
688468.SSChemclin Diagnostics Co., Ltd.1.94%$0.1499.41%
9610.SRFirst Avenue for Real Estate De1.94%$0.1216.89%
ADMIE.ATAdmie Holding S.A.1.94%$0.0610.56%
MPHASIS.BOMphasis Limited1.94%$54.4258.27%
TREL-B.STTrelleborg AB (publ)1.94%$7.5646.55%
005740.KSCROWNHAITAI Holdings Co.,Ltd.1.93%$130.059.54%