Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Ktcs Corporation (058850.KS)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$6,203.66 - $9,648.03$7,795.20
Multi-Stage$13,551.15 - $14,935.72$14,229.76
Blended Fair Value$11,012.48
Current Price$3,005.00
Upside266.47%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.16%-1.79%100.10120.12105.9185.6388.2699.2988.2696.87110.33135.15
YoY Growth---16.67%13.42%23.68%-2.97%-11.11%12.50%-8.88%-12.20%-18.37%12.67%
Dividend Yield--4.05%3.42%2.71%3.58%3.02%6.47%3.76%4.27%4.32%4.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,806.49
(-) Cash Dividends Paid (M)3,793.87
(=) Cash Retained (M)21,012.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,961.303,100.811,860.49
Cash Retained (M)21,012.6221,012.6221,012.62
(-) Cash Required (M)-4,961.30-3,100.81-1,860.49
(=) Excess Retained (M)16,051.3217,911.8019,152.13
(/) Shares Outstanding (M)37.9037.9037.90
(=) Excess Retained per Share423.52472.61505.34
LTM Dividend per Share100.10100.10100.10
(+) Excess Retained per Share423.52472.61505.34
(=) Adjusted Dividend523.62572.71605.44
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate-1.84%-0.84%0.16%
Fair Value$6,203.66$7,795.20$9,648.03
Upside / Downside106.44%159.41%221.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,806.4924,598.7724,392.7924,188.5423,985.9923,785.1524,498.70
Payout Ratio15.29%30.24%45.18%60.12%75.06%90.00%92.50%
Projected Dividends (M)3,793.877,437.4611,019.7714,541.5618,003.5921,406.6322,661.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate-1.84%-0.84%0.16%
Year 1 PV (M)6,916.486,986.947,057.40
Year 2 PV (M)9,529.999,725.159,922.28
Year 3 PV (M)11,694.7612,055.8212,424.24
Year 4 PV (M)13,464.7914,021.9114,596.13
Year 5 PV (M)14,888.4315,662.3916,468.22
PV of Terminal Value (M)457,089.86480,851.35505,590.90
Equity Value (M)513,584.31539,303.56566,059.17
Shares Outstanding (M)37.9037.9037.90
Fair Value$13,551.15$14,229.76$14,935.72
Upside / Downside350.95%373.54%397.03%

High-Yield Dividend Screener

« Prev Page 20 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SMBCSouthern Missouri Bancorp, Inc.1.61%$0.9417.19%
VIRCVirco Mfg. Corporation1.61%$0.1041.34%
CNOCNO Financial Group, Inc.1.60%$0.6722.53%
IVTInvenTrust Properties Corp.1.60%$0.4529.49%
KBRKBR, Inc.1.60%$0.6521.84%
OBKOrigin Bancorp, Inc.1.60%$0.6031.45%
TNCTennant Company1.60%$1.1839.96%
DELLDell Technologies Inc.1.59%$2.0327.33%
RVSBRiverview Bancorp, Inc.1.59%$0.0835.84%
0HPW.LBroadridge Financial Solutions, Inc.1.58%$3.4944.54%
CCFChase Corporation1.58%$2.0157.26%
MSIFMSC Income Fund, Inc.1.58%$0.2112.72%
PRIPrimerica, Inc.1.58%$4.1018.44%
IEXIDEX Corporation1.57%$2.8244.28%
LHXL3Harris Technologies, Inc.1.57%$4.7951.11%
MROMarathon Oil Corporation1.57%$0.4519.02%
NEUNewMarket Corporation1.57%$10.8222.69%
PSMTPriceSmart, Inc.1.57%$1.9339.29%
TFSLTFS Financial Corporation1.57%$0.2165.45%
UFPIUFP Industries, Inc.1.57%$1.4425.79%
0M3Q.LZoetis Inc.1.56%$1.9532.55%
0K92.LNorthrop Grumman Corporation1.55%$8.8031.43%
0QZ5.LCognizant Technology Solutions Corporation1.55%$1.2528.62%
EMREmerson Electric Co.1.55%$2.1151.98%
SYFSynchrony Financial1.55%$1.3213.96%
TXRHTexas Roadhouse, Inc.1.55%$2.6540.30%
0HQW.LC.H. Robinson Worldwide, Inc.1.54%$2.4850.26%
0J76.LHuntington Ingalls Industries, Inc.1.54%$5.3637.08%
BHEBenchmark Electronics, Inc.1.54%$0.6865.62%
DPZDomino's Pizza, Inc.1.54%$6.5437.90%
GRCThe Gorman-Rupp Company1.54%$0.7438.69%
DFSDiscover Financial Services1.53%$3.0616.08%
SPFISouth Plains Financial, Inc.1.53%$0.5916.67%
JMSBJohn Marshall Bancorp, Inc.1.52%$0.3029.07%
0J3H.LThe Hartford Financial Services Group, Inc.1.51%$2.0616.53%
TRVThe Travelers Companies, Inc.1.51%$4.2916.63%
CISMXClarkston Partners Fund Institutional Class1.50%$0.1932.74%
FCAPFirst Capital, Inc.1.50%$0.8828.53%
MGYRMagyar Bancorp, Inc.1.50%$0.2622.66%
OBTOrange County Bancorp, Inc.1.50%$0.4315.62%
OSKOshkosh Corporation1.50%$1.9919.24%
SAICScience Applications International Corporation1.50%$1.5119.14%
FULH.B. Fuller Company1.49%$0.9043.28%
CBNKCapital Bancorp, Inc.1.48%$0.4114.04%
FRBAFirst Bank1.48%$0.2414.40%
ANDEThe Andersons, Inc.1.47%$0.7836.39%
IROQIF Bancorp, Inc.1.47%$0.4025.40%
WMWaste Management, Inc.1.47%$3.2250.78%
ATRAptarGroup, Inc.1.45%$1.7828.44%
CHXChampionX Corporation1.45%$0.3724.70%