Definitive Analysis
Loading...
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

Ticker

Industry

Sector

KB Financial Group Inc. (105560.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$859,402.42 - $3,107,447.47$2,724,119.33
Multi-Stage$390,191.94 - $427,097.50$408,305.89
Blended Fair Value$1,566,212.61
Current Price$115,500.00
Upside1,256.03%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.18%22.64%4,002.683,100.713,870.172,643.042,317.912,062.612,063.901,340.441,019.19811.19
YoY Growth--29.09%-19.88%46.43%14.03%12.38%-0.06%53.97%31.52%25.64%56.00%
Dividend Yield--5.07%4.53%8.12%4.31%4.12%5.97%4.69%2.21%2.08%2.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,804,665.00
(-) Cash Dividends Paid (M)1,316,794.00
(=) Cash Retained (M)4,487,871.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,160,933.00725,583.13435,349.88
Cash Retained (M)4,487,871.004,487,871.004,487,871.00
(-) Cash Required (M)-1,160,933.00-725,583.13-435,349.88
(=) Excess Retained (M)3,326,938.003,762,287.884,052,521.13
(/) Shares Outstanding (M)371.50371.50371.50
(=) Excess Retained per Share8,955.5310,127.4110,908.67
LTM Dividend per Share3,544.583,544.583,544.58
(+) Excess Retained per Share8,955.5310,127.4110,908.67
(=) Adjusted Dividend12,500.1013,671.9914,453.24
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$859,402.42$2,724,119.33$3,107,447.47
Upside / Downside644.07%2,258.54%2,590.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,804,665.006,181,968.236,583,796.167,011,742.917,467,506.207,952,894.108,191,480.93
Payout Ratio22.69%36.15%49.61%63.07%76.54%90.00%92.50%
Projected Dividends (M)1,316,794.002,234,662.773,266,291.024,422,589.505,715,406.707,157,604.697,577,119.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,068,192.812,087,796.532,107,400.25
Year 2 PV (M)2,797,775.982,851,065.762,904,858.26
Year 3 PV (M)3,506,014.603,606,659.683,709,212.67
Year 4 PV (M)4,193,370.734,354,635.944,520,508.38
Year 5 PV (M)4,860,297.575,095,051.765,338,790.55
PV of Terminal Value (M)127,528,897.12133,688,590.54140,084,029.92
Equity Value (M)144,954,548.82151,683,800.21158,664,800.03
Shares Outstanding (M)371.50371.50371.50
Fair Value$390,191.94$408,305.89$427,097.50
Upside / Downside237.83%253.51%269.78%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%