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

KT&G Corporation (033780.KS)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$165,757.58 - $317,583.20$226,675.52
Multi-Stage$244,077.43 - $267,726.97$255,678.10
Blended Fair Value$241,176.81
Current Price$133,600.00
Upside80.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.04%3.83%5,442.737,203.845,343.305,525.895,167.464,686.014,686.014,217.413,973.673,971.55
YoY Growth---24.45%34.82%-3.30%6.94%10.27%0.00%11.11%6.13%0.05%6.25%
Dividend Yield--5.38%7.87%6.37%6.85%6.35%6.27%4.46%4.22%4.08%3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,143,499.00
(-) Cash Dividends Paid (M)602,969.00
(=) Cash Retained (M)540,530.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)228,699.80142,937.3885,762.43
Cash Retained (M)540,530.00540,530.00540,530.00
(-) Cash Required (M)-228,699.80-142,937.38-85,762.43
(=) Excess Retained (M)311,830.20397,592.63454,767.58
(/) Shares Outstanding (M)107.78107.78107.78
(=) Excess Retained per Share2,893.203,688.914,219.39
LTM Dividend per Share5,594.425,594.425,594.42
(+) Excess Retained per Share2,893.203,688.914,219.39
(=) Adjusted Dividend8,487.619,283.339,813.80
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate1.55%2.55%3.55%
Fair Value$165,757.58$226,675.52$317,583.20
Upside / Downside24.07%69.67%137.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,143,499.001,172,650.701,202,545.591,233,202.591,264,641.151,296,881.181,335,787.61
Payout Ratio52.73%60.18%67.64%75.09%82.55%90.00%92.50%
Projected Dividends (M)602,969.00705,749.72813,379.03926,037.341,043,911.121,167,193.061,235,603.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate1.55%2.55%3.55%
Year 1 PV (M)654,682.04661,128.98667,575.91
Year 2 PV (M)699,926.43713,779.26727,767.83
Year 3 PV (M)739,209.66761,263.36783,751.39
Year 4 PV (M)773,005.12803,906.29835,724.80
Year 5 PV (M)801,754.22842,015.48883,878.16
PV of Terminal Value (M)22,638,209.7423,775,020.5624,957,048.80
Equity Value (M)26,306,787.2027,557,113.9228,855,746.89
Shares Outstanding (M)107.78107.78107.78
Fair Value$244,077.43$255,678.10$267,726.97
Upside / Downside82.69%91.38%100.39%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%