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 110 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
002339.SZ	Integrated Electronic Systems Lab Co., Ltd.	0.62%	$0.06	59.84%
002671.SZ	Shandong Longquan Pipeline Engineering Co.,LTD	0.62%	$0.03	17.06%
039840.KQ	DIO Corporation	0.62%	$104.16	27.01%
077970.KS	STX Engine Co.,Ltd.	0.62%	$206.61	16.12%
241590.KS	Hwaseung Enterprise Co., Ltd.	0.62%	$31.17	50.06%
300100.SZ	Ningbo Shuanglin Auto Parts Co.,Ltd.	0.62%	$0.25	18.34%
300347.SZ	Hangzhou Tigermed Consulting Co., Ltd.	0.62%	$0.35	49.79%
300909.SZ	Shenzhen Hui Chuang Da Technology Co., Ltd.	0.62%	$0.30	62.13%
300926.SZ	Jiangsu Bojun Industrial Technology Co., Ltd	0.62%	$0.20	10.12%
3128.TWO	Hi Sharp Electronics Co., Ltd.	0.62%	$0.18	11.90%
600429.SS	Beijing Sanyuan Foods Co., Ltd.	0.62%	$0.03	25.51%
600782.SS	Xinyu Iron & Steel Co., Ltd	0.62%	$0.02	7.85%
600857.SS	Ningbo Zhongbai Co., Ltd.	0.62%	$0.09	50.22%
603696.SS	Anji Foodstuff Co., Ltd	0.62%	$0.13	73.51%
688101.SS	Suntar Environmental Technology Co., Ltd.	0.62%	$0.10	8.44%
688300.SS	Novoray Corporation	0.62%	$0.39	32.51%
688395.SS	Shenzhen Sine Electric Co.,Ltd.	0.62%	$0.15	35.48%
7013.T	IHI Corporation	0.62%	$17.20	14.09%
9025.T	Konoike Transport Co., Ltd.	0.62%	$20.47	8.73%
000025.SZ	Shenzhen Tellus Holding Co., Ltd.	0.61%	$0.11	30.16%
002940.SZ	Zhejiang AngLiKang Pharmaceutical CO.,LTD.	0.61%	$0.21	37.21%
0QLQ.L	Ypsomed Holding AG	0.61%	$2.00	31.20%
1784.TWO	BIONET Corp.	0.61%	$0.64	47.49%
300332.SZ	Top Resource Energy Co., Ltd. Class A	0.61%	$0.03	30.72%
300816.SZ	ActBlue Co., Ltd.	0.61%	$0.29	31.83%
600161.SS	Beijing Tiantan Biological Products Co., Ltd.	0.61%	$0.10	14.98%
603015.SS	Ningbo Techmation Co.,Ltd.	0.61%	$0.08	66.24%
605198.SS	Yantai North Andre Juice Co.,Ltd.	0.61%	$0.23	22.16%
7723.T	Aichi Tokei Denki Co., Ltd.	0.61%	$16.43	6.48%
AHRN	Ahren Acquisition Corp.	0.61%	$0.06	10.79%
CPLP	Capital Product Partners L.P.	0.61%	$0.11	6.01%
000099.SZ	CITIC Offshore Helicopter Co., Ltd.	0.60%	$0.13	27.49%
000807.SZ	Yunnan Aluminium Co., Ltd.	0.60%	$0.20	13.68%
001222.SZ	Wenzhou Yuanfei pet toy products Co., Ltd.	0.60%	$0.14	15.30%
002050.SZ	Zhejiang Sanhua Intelligent Controls Co.,Ltd	0.60%	$0.33	34.64%
002161.SZ	Invengo Information Technology Co., Ltd	0.60%	$0.04	29.57%
002472.SZ	Zhejiang Shuanghuan Driveline Co., Ltd.	0.60%	$0.29	20.47%
002765.SZ	Landai Technology Group Corp., Ltd.	0.60%	$0.08	27.22%
010120.KS	LS ELECTRIC Co., Ltd.	0.60%	$2,945.88	32.90%
017550.KS	Soosan Cebotics Co., Ltd.	0.60%	$10.02	5.13%
039440.KQ	STI Co., Ltd.	0.60%	$199.01	11.65%
2782.T	Seria Co., Ltd.	0.60%	$21.01	7.80%
300124.SZ	Shenzhen Inovance Technology Co.,Ltd	0.60%	$0.45	23.25%
300702.SZ	Zhejiang Tianyu Pharmaceutical Co., Ltd.	0.60%	$0.14	25.44%
336570.KQ	WON TECH Co.,Ltd.	0.60%	$49.80	11.16%
3673.T	Broadleaf Co., Ltd.	0.60%	$4.40	38.38%
6442.TW	EZconn Corporation	0.60%	$8.34	44.18%
688557.SS	BlueSword Intelligent Technology Co.,Ltd.	0.60%	$0.22	15.86%
688579.SS	Dareway Software Co.,Ltd.	0.60%	$0.07	40.32%
7011.T	Mitsubishi Heavy Industries, Ltd.	0.60%	$22.95	30.46%

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