DDM Analysis: KSC.AX

Valuation Snapshot

Stable Growth	$2.31 - $3.15	$2.74
Multi-Stage	$3.18 - $3.46	$3.32
Blended Fair Value	$3.03
Current Price	$3.35
Upside	-9.61%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	129.89%	13.98%	0.16	0.18	0.11	0.01	0.06	0.00	0.01	0.01	0.00	0.01
YoY Growth	-	-	-11.11%	70.08%	1,113.07%	-84.55%	2,165.98%	-51.36%	-9.43%	101.04%	-81.04%	-65.68%
Dividend Yield	-	-	4.75%	6.17%	4.30%	0.50%	3.69%	0.19%	0.28%	0.35%	0.17%	1.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	60.42
(-) Cash Dividends Paid (M)	46.53
(=) Cash Retained (M)	13.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.08	7.55	4.53
Cash Retained (M)	13.89	13.89	13.89
(-) Cash Required (M)	-12.08	-7.55	-4.53
(=) Excess Retained (M)	1.81	6.34	9.36
(/) Shares Outstanding (M)	137.59	137.59	137.59
(=) Excess Retained per Share	0.01	0.05	0.07
LTM Dividend per Share	0.34	0.34	0.34
(+) Excess Retained per Share	0.01	0.05	0.07
(=) Adjusted Dividend	0.35	0.38	0.41
WACC / Discount Rate	13.60%	13.60%	13.60%
Growth Rate	-1.37%	-0.37%	0.63%
Fair Value	$2.31	$2.74	$3.15
Upside / Downside	-30.90%	-18.19%	-5.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	60.42	60.20	59.98	59.76	59.54	59.32	61.10
Payout Ratio	77.01%	79.61%	82.21%	84.80%	87.40%	90.00%	92.50%
Projected Dividends (M)	46.53	47.92	49.31	50.68	52.04	53.39	56.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	13.60%	13.60%	13.60%
Growth Rate	-1.37%	-0.37%	0.63%
Year 1 PV (M)	41.76	42.19	42.61
Year 2 PV (M)	37.44	38.21	38.98
Year 3 PV (M)	33.54	34.57	35.62
Year 4 PV (M)	30.01	31.25	32.52
Year 5 PV (M)	26.83	28.22	29.66
PV of Terminal Value (M)	267.88	281.74	296.17
Equity Value (M)	437.47	456.16	475.55
Shares Outstanding (M)	137.59	137.59	137.59
Fair Value	$3.18	$3.32	$3.46
Upside / Downside	-5.09%	-1.03%	3.18%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 107 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6850.T	Chino Corporation	0.71%	$9.96	9.27%
688059.SS	Zhuzhou Huarui Precision Cutting Tools Co.,Ltd	0.71%	$0.56	29.25%
688508.SS	Wuxi Chipown Micro-electronics limited	0.71%	$0.43	26.46%
9638.HK	Ferretti S.p.A.	0.71%	$0.20	38.33%
CRAB.JK	PT Toba Surimi Industries Tbk	0.71%	$2.00	13.13%
NBR	Nabors Industries Ltd.	0.71%	$0.40	2.93%
000429.SZ	Guangdong Provincial Expressway Development Co., Ltd.	0.70%	$0.08	9.82%
001288.SZ	Sichuan Zigong Conveying Machine Group Co., Ltd.	0.70%	$0.22	29.11%
002131.SZ	Leo Group Co., Ltd.	0.70%	$0.04	52.22%
002676.SZ	Guangdong Sunwill Precising Plastic Co.,Ltd	0.70%	$0.06	59.42%
012510.KS	Douzone Bizon Co., Ltd.	0.70%	$627.83	25.46%
0306.HK	Kwoon Chung Bus Holdings Limited	0.70%	$0.02	5.99%
0596.HK	Inspur Digital Enterprise Technology Limited	0.70%	$0.05	7.15%
0A28.L	Prosus N.V.	0.70%	$0.20	2.47%
2308.TW	Delta Electronics, Inc.	0.70%	$6.99	36.39%
248170.KS	Sempio Foods Company	0.70%	$199.90	6.93%
300570.SZ	T&S Communications Co.,Ltd.	0.70%	$0.81	48.35%
301121.SZ	Chongqing VDL Electronics Co., Ltd.	0.70%	$0.28	71.34%
600436.SS	Zhangzhou Pientzehuang Pharmaceutical., Ltd	0.70%	$1.19	29.62%
601179.SS	China XD Electric Co., Ltd	0.70%	$0.06	26.97%
603610.SS	Keeson Technology Corporation Limited	0.70%	$0.13	30.85%
603861.SS	Guangzhou Baiyun Electric Equipment Co., Ltd.	0.70%	$0.09	20.16%
603931.SS	Hangzhou Greenda Electronic Materials Co., Ltd.	0.70%	$0.22	34.41%
EBG.AX	Eumundi Group Limited	0.70%	$0.01	11.04%
FIBRAPL14.MX	FIBRA Prologis	0.70%	$0.53	10.31%
GENT.OL	Gentian Diagnostics ASA	0.70%	$0.40	14.62%
GNP.AX	GenusPlus Group Limited	0.70%	$0.04	14.64%
000752.SZ	Tibet Development Co., Ltd.	0.69%	$0.08	13.60%
002370.SZ	Zhejiang Yatai Pharmaceutical Co., Ltd.	0.69%	$0.05	27.70%
002720.KS	Kukje Pharma Co., Ltd.	0.69%	$30.07	9.58%
035900.KQ	JYP Entertainment Corporation	0.69%	$534.00	10.38%
0YQA.L	Carel Industries S.p.A.	0.69%	$0.17	28.52%
163730.KQ	Finger, Inc.	0.69%	$70.85	22.74%
1698.HK	Tencent Music Entertainment Group	0.69%	$0.48	13.95%
300274.SZ	Sungrow Power Supply Co., Ltd.	0.69%	$1.18	15.76%
300285.SZ	Shandong Sinocera Functional Material Co., Ltd.	0.69%	$0.19	30.63%
300314.SZ	Ningbo David Medical Device Co., Ltd.	0.69%	$0.09	37.64%
300373.SZ	Yangzhou Yangjie Electronic Technology Co., Ltd.	0.69%	$0.47	19.50%
300434.SZ	Sichuan Goldstone Asia Pharmaceutical Inc.	0.69%	$0.07	22.00%
300800.SZ	Lihe Technology (Hunan) Co., Ltd.	0.69%	$0.08	45.90%
5E2.SI	Seatrium Ltd	0.69%	$0.01	19.15%
600206.SS	Grinm Advanced Materials Co., Ltd.	0.69%	$0.14	42.92%
600760.SS	AVIC Shenyang Aircraft Company Limited	0.69%	$0.39	37.55%
601838.SS	Bank of Chengdu Co., Ltd.	0.69%	$0.11	3.53%
603038.SS	Dongguan Huali Industries Co.,Ltd	0.69%	$0.11	85.83%
603790.SS	Argus (Shanghai) Textile Chemicals Co.,Ltd.	0.69%	$0.13	45.04%
605488.SS	Zhejiang Fulai New Material Co.,Ltd.	0.69%	$0.24	49.43%
EYAPS.AT	Thessaloniki Water Supply & Sewerage Co S.A.	0.69%	$0.03	9.65%
SKBNK.IS	Sekerbank T.A.S.	0.69%	$0.05	4.55%
VBNK	VersaBank	0.69%	$0.10	11.57%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

K&S Corporation Limited (KSC.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener