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$6,203.01 - $9,646.70$7,794.28
Multi-Stage$13,547.60 - $14,931.80$14,226.03
Blended Fair Value$11,010.16
Current Price$3,005.00
Upside266.39%
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$6,203.01$7,794.28$9,646.70
Upside / Downside106.42%159.38%221.02%

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)6,916.426,986.887,057.34
Year 2 PV (M)9,529.849,724.999,922.12
Year 3 PV (M)11,694.4712,055.5312,423.94
Year 4 PV (M)13,464.3614,021.4514,595.66
Year 5 PV (M)14,887.8315,661.7616,467.55
PV of Terminal Value (M)456,957.05480,711.64505,444.00
Equity Value (M)513,449.96539,162.24565,910.60
Shares Outstanding (M)37.9037.9037.90
Fair Value$13,547.60$14,226.03$14,931.80
Upside / Downside350.84%373.41%396.90%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%