Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Khonburi Sugar Public Company Limited (KBS.BK)

Company Dividend Discount ModelIndustry: Food ConfectionersSector: Consumer Defensive

Valuation Snapshot

Stable Growth$209.43 - $246.88$231.36
Multi-Stage$43.18 - $47.26$45.18
Blended Fair Value$138.27
Current Price$5.75
Upside2,304.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS35.59%2.61%0.550.500.000.000.060.120.000.050.100.20
YoY Growth--10.00%0.00%0.00%-100.00%-50.00%0.00%-100.00%-50.00%-50.00%-52.94%
Dividend Yield--10.02%8.79%0.00%0.00%1.88%5.18%0.00%1.14%1.24%2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)743.34
(-) Cash Dividends Paid (M)418.82
(=) Cash Retained (M)324.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)148.6792.9255.75
Cash Retained (M)324.52324.52324.52
(-) Cash Required (M)-148.67-92.92-55.75
(=) Excess Retained (M)175.86231.61268.77
(/) Shares Outstanding (M)598.80598.80598.80
(=) Excess Retained per Share0.290.390.45
LTM Dividend per Share0.700.700.70
(+) Excess Retained per Share0.290.390.45
(=) Adjusted Dividend0.991.091.15
WACC / Discount Rate6.00%6.00%6.00%
Growth Rate5.50%6.50%7.50%
Fair Value$209.43$231.36$246.88
Upside / Downside3,542.31%3,923.73%4,193.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)743.34791.66843.12897.92956.281,018.441,049.00
Payout Ratio56.34%63.07%69.81%76.54%83.27%90.00%92.50%
Projected Dividends (M)418.82499.33588.54687.24796.28916.60970.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.00%6.00%6.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)466.64471.07475.49
Year 2 PV (M)514.01523.80533.68
Year 3 PV (M)560.91577.02593.42
Year 4 PV (M)607.37630.72654.75
Year 5 PV (M)653.37684.93717.69
PV of Terminal Value (M)23,053.3424,166.8325,322.93
Equity Value (M)25,855.6427,054.3528,297.96
Shares Outstanding (M)598.80598.80598.80
Fair Value$43.18$45.18$47.26
Upside / Downside650.94%685.76%721.88%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%