Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

HYUNDAI WIA Corporation (011210.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$165,920.21 - $739,750.20$289,833.63
Multi-Stage$143,966.67 - $157,874.17$150,790.36
Blended Fair Value$220,311.99
Current Price$48,400.00
Upside355.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.28%5.82%849.46699.55697.34697.34697.34597.73597.731,095.831,095.83796.97
YoY Growth--21.43%0.32%0.00%0.00%16.67%0.00%-45.45%0.00%37.50%65.17%
Dividend Yield--1.92%1.20%1.25%1.08%0.90%2.23%1.41%1.98%1.61%0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)144,806.00
(-) Cash Dividends Paid (M)29,311.00
(=) Cash Retained (M)115,495.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)28,961.2018,100.7510,860.45
Cash Retained (M)115,495.00115,495.00115,495.00
(-) Cash Required (M)-28,961.20-18,100.75-10,860.45
(=) Excess Retained (M)86,533.8097,394.25104,634.55
(/) Shares Outstanding (M)26.6626.6626.66
(=) Excess Retained per Share3,245.493,652.823,924.37
LTM Dividend per Share1,099.321,099.321,099.32
(+) Excess Retained per Share3,245.493,652.823,924.37
(=) Adjusted Dividend4,344.824,752.145,023.70
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.82%4.82%5.82%
Fair Value$165,920.21$289,833.63$739,750.20
Upside / Downside242.81%498.83%1,428.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)144,806.00151,784.23159,098.73166,765.73174,802.20183,225.95188,722.72
Payout Ratio20.24%34.19%48.14%62.10%76.05%90.00%92.50%
Projected Dividends (M)29,311.0051,899.9676,597.99103,555.89132,934.12164,903.35174,568.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.82%4.82%5.82%
Year 1 PV (M)48,250.3948,715.1449,179.90
Year 2 PV (M)66,204.1067,485.6168,779.42
Year 3 PV (M)83,210.1085,637.8188,112.29
Year 4 PV (M)99,305.08103,186.80107,181.23
Year 5 PV (M)114,524.46120,147.32125,988.90
PV of Terminal Value (M)3,427,053.333,595,313.063,770,117.75
Equity Value (M)3,838,547.454,020,485.764,209,359.48
Shares Outstanding (M)26.6626.6626.66
Fair Value$143,966.67$150,790.36$157,874.17
Upside / Downside197.45%211.55%226.19%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%