DDM Analysis: 011760.KS

Valuation Snapshot

Stable Growth	$71,002.00 - $117,337.82	$91,540.46
Multi-Stage	$104,075.35 - $114,356.25	$109,117.27
Blended Fair Value	$100,328.87
Current Price	$21,150.00
Upside	374.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.05%	-4.28%	585.96	585.96	590.41	585.96	617.57	617.57	617.57	524.17	806.44	907.81
YoY Growth	-	-	0.00%	-0.75%	0.76%	-5.12%	0.00%	0.00%	17.82%	-35.00%	-11.17%	0.00%
Dividend Yield	-	-	2.68%	3.28%	3.61%	3.57%	3.16%	5.77%	2.46%	2.87%	3.75%	3.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,693.50
(-) Cash Dividends Paid (M)	8,407.68
(=) Cash Retained (M)	67,285.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,138.70	9,461.69	5,677.01
Cash Retained (M)	67,285.82	67,285.82	67,285.82
(-) Cash Required (M)	-15,138.70	-9,461.69	-5,677.01
(=) Excess Retained (M)	52,147.12	57,824.14	61,608.81
(/) Shares Outstanding (M)	12.30	12.30	12.30
(=) Excess Retained per Share	4,240.04	4,701.63	5,009.36
LTM Dividend per Share	683.62	683.62	683.62
(+) Excess Retained per Share	4,240.04	4,701.63	5,009.36
(=) Adjusted Dividend	4,923.66	5,385.25	5,692.98
WACC / Discount Rate	7.67%	7.67%	7.67%
Growth Rate	0.69%	1.69%	2.69%
Fair Value	$71,002.00	$91,540.46	$117,337.82
Upside / Downside	235.71%	332.82%	454.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,693.50	76,969.69	78,267.40	79,586.98	80,928.82	82,293.28	84,762.07
Payout Ratio	11.11%	26.89%	42.66%	58.44%	74.22%	90.00%	92.50%
Projected Dividends (M)	8,407.68	20,694.09	33,392.41	46,513.03	60,066.59	74,063.95	78,404.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.67%	7.67%	7.67%
Growth Rate	0.69%	1.69%	2.69%
Year 1 PV (M)	19,031.24	19,220.26	19,409.27
Year 2 PV (M)	28,241.61	28,805.38	29,374.72
Year 3 PV (M)	36,177.39	37,266.06	38,376.35
Year 4 PV (M)	42,965.16	44,697.65	46,482.02
Year 5 PV (M)	48,720.44	51,188.40	53,755.38
PV of Terminal Value (M)	1,104,860.05	1,160,827.40	1,219,040.17
Equity Value (M)	1,279,995.89	1,342,005.15	1,406,437.91
Shares Outstanding (M)	12.30	12.30	12.30
Fair Value	$104,075.35	$109,117.27	$114,356.25
Upside / Downside	392.08%	415.92%	440.69%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hyundai Corporation (011760.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener