Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Hyundai Mobis Co.,Ltd (012330.KS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,063,741.65 - $2,888,513.79$1,638,355.66
Multi-Stage$1,158,836.39 - $1,271,932.04$1,214,317.44
Blended Fair Value$1,426,336.55
Current Price$298,500.00
Upside377.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.02%7.92%4,441.774,014.654,024.965,050.393,065.175,177.703,624.393,635.313,627.343,195.90
YoY Growth--10.64%-0.26%-20.30%64.77%-40.80%42.86%-0.30%0.22%13.50%54.12%
Dividend Yield--1.71%1.60%1.86%2.35%1.05%3.05%1.72%1.52%1.51%1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,172,240.00
(-) Cash Dividends Paid (M)583,383.00
(=) Cash Retained (M)3,588,857.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)834,448.00521,530.00312,918.00
Cash Retained (M)3,588,857.003,588,857.003,588,857.00
(-) Cash Required (M)-834,448.00-521,530.00-312,918.00
(=) Excess Retained (M)2,754,409.003,067,327.003,275,939.00
(/) Shares Outstanding (M)91.4591.4591.45
(=) Excess Retained per Share30,117.8933,539.4735,820.52
LTM Dividend per Share6,378.966,378.966,378.96
(+) Excess Retained per Share30,117.8933,539.4735,820.52
(=) Adjusted Dividend36,496.8539,918.4342,199.48
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.00%4.00%5.00%
Fair Value$1,063,741.65$1,638,355.66$2,888,513.79
Upside / Downside256.36%448.86%867.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,172,240.004,339,278.464,513,004.424,693,685.624,881,600.515,077,038.705,229,349.86
Payout Ratio13.98%29.19%44.39%59.59%74.80%90.00%92.50%
Projected Dividends (M)583,383.001,266,461.432,003,299.802,797,107.863,651,266.224,569,334.834,837,148.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate3.00%4.00%5.00%
Year 1 PV (M)1,177,316.031,188,745.881,200,175.74
Year 2 PV (M)1,731,203.511,764,981.121,799,085.07
Year 3 PV (M)2,247,048.672,313,131.852,380,498.11
Year 4 PV (M)2,726,765.882,834,208.072,944,794.56
Year 5 PV (M)3,172,184.393,329,187.643,492,346.79
PV of Terminal Value (M)94,925,994.5599,624,236.42104,506,690.58
Equity Value (M)105,980,513.02111,054,490.98116,323,590.85
Shares Outstanding (M)91.4591.4591.45
Fair Value$1,158,836.39$1,214,317.44$1,271,932.04
Upside / Downside288.22%306.81%326.11%

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%