DDM Analysis: 030200.KS

Valuation Snapshot

Stable Growth	$42,949.40 - $70,756.24	$55,301.99
Multi-Stage	$81,992.76 - $90,064.89	$85,950.99
Blended Fair Value	$70,626.49
Current Price	$55,700.00
Upside	26.80%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.38%	14.63%	3,562.05	2,151.18	1,839.08	1,430.51	1,268.13	1,246.05	1,219.40	992.81	751.73	169.76
YoY Growth	-	-	65.59%	16.97%	28.56%	12.80%	1.77%	2.19%	22.82%	32.07%	342.81%	-81.34%
Dividend Yield	-	-	7.18%	5.71%	6.24%	4.01%	4.49%	6.28%	4.47%	0.00%	2.56%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	929,241.00
(-) Cash Dividends Paid (M)	534,313.00
(=) Cash Retained (M)	394,928.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	185,848.20	116,155.13	69,693.08
Cash Retained (M)	394,928.00	394,928.00	394,928.00
(-) Cash Required (M)	-185,848.20	-116,155.13	-69,693.08
(=) Excess Retained (M)	209,079.80	278,772.88	325,234.93
(/) Shares Outstanding (M)	244.90	244.90	244.90
(=) Excess Retained per Share	853.73	1,138.31	1,328.02
LTM Dividend per Share	2,181.75	2,181.75	2,181.75
(+) Excess Retained per Share	853.73	1,138.31	1,328.02
(=) Adjusted Dividend	3,035.48	3,320.06	3,509.77
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-0.38%	0.62%	1.62%
Fair Value	$42,949.40	$55,301.99	$70,756.24
Upside / Downside	-22.89%	-0.71%	27.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	929,241.00	935,009.07	940,812.94	946,652.84	952,528.99	958,441.61	987,194.86
Payout Ratio	57.50%	64.00%	70.50%	77.00%	83.50%	90.00%	92.50%
Projected Dividends (M)	534,313.00	598,405.34	663,272.77	728,922.45	795,361.59	862,597.45	913,155.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-0.38%	0.62%	1.62%
Year 1 PV (M)	555,456.49	561,032.20	566,607.91
Year 2 PV (M)	571,480.40	583,011.10	594,656.98
Year 3 PV (M)	582,968.49	600,700.94	618,789.38
Year 4 PV (M)	590,449.76	614,517.03	639,312.67
Year 5 PV (M)	594,403.13	624,841.42	656,514.08
PV of Terminal Value (M)	17,185,371.75	18,065,402.87	18,981,122.16
Equity Value (M)	20,080,130.01	21,049,505.57	22,057,003.17
Shares Outstanding (M)	244.90	244.90	244.90
Fair Value	$81,992.76	$85,950.99	$90,064.89
Upside / Downside	47.20%	54.31%	61.70%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

KT Corporation (030200.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener