DDM Analysis: 030200.KS

Valuation Snapshot

Stable Growth	$42,942.38 - $70,740.09	$55,291.46
Multi-Stage	$81,966.54 - $90,035.94	$85,923.43
Blended Fair Value	$70,607.45
Current Price	$55,700.00
Upside	26.76%
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	$42,942.38	$55,291.46	$70,740.09
Upside / Downside	-22.90%	-0.73%	27.00%

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)	555,450.50	561,026.15	566,601.80
Year 2 PV (M)	571,468.07	582,998.52	594,644.15
Year 3 PV (M)	582,949.62	600,681.50	618,769.35
Year 4 PV (M)	590,424.27	614,490.51	639,285.08
Year 5 PV (M)	594,371.07	624,807.71	656,478.66
PV of Terminal Value (M)	17,179,045.04	18,058,752.19	18,974,134.35
Equity Value (M)	20,073,708.56	21,042,756.57	22,049,913.39
Shares Outstanding (M)	244.90	244.90	244.90
Fair Value	$81,966.54	$85,923.43	$90,035.94
Upside / Downside	47.16%	54.26%	61.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 3 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
1272.HK	Datang Environment Industry Group Co., Ltd.	13.53%	$0.15	42.28%
MID-UN.TO	MINT Income Fund	13.47%	$1.06	61.55%
1126.HK	Dream International Limited	13.45%	$1.15	50.50%
HCO.PA	High Co. S.A.	13.45%	$0.53	62.33%
2348.HK	Dawnrays Pharmaceutical (Holdings) Limited	13.44%	$0.16	33.06%
0384.HK	China Gas Holdings Limited	13.43%	$1.04	94.76%
AEF	Abrdn Emerging Markets Equity Income Fund Inc	13.42%	$0.96	61.57%
9616.HK	Neutech Group Limited	13.40%	$0.34	55.10%
WN-PA.TO	George Weston Limited	13.36%	$3.41	27.39%
CY4.F	Kelsian Group Limited	13.31%	$0.32	78.26%
1100.HK	Mainland Headwear Holdings Limited	13.28%	$0.17	42.95%
1755.HK	S-Enjoy Service Group Co., Limited	13.28%	$0.37	33.22%
DRR.AX	Deterra Royalties Limited	13.28%	$0.55	93.57%
2942.TWO	Jing-Jan Retail Business Co., Ltd.	13.27%	$4.19	62.94%
1985.HK	Microware Group Limited	13.26%	$0.17	68.95%
SSG.AX	Shaver Shop Group Limited	13.25%	$0.20	86.08%
1553.HK	Maike Tube Industry Holdings Limited	13.22%	$0.20	27.92%
3306.HK	JNBY Design Limited	13.22%	$2.55	77.85%
0363.HK	Shanghai Industrial Holdings Limited	13.17%	$1.90	35.00%
0579.HK	Beijing Jingneng Clean Energy Co., Limited	13.09%	$0.30	42.68%
RI.PA	Pernod Ricard S.A.	13.06%	$9.53	77.43%
VULC3.SA	Vulcabras S.A.	13.05%	$2.60	60.16%
600919.SS	Bank of Jiangsu Co., Ltd.	13.01%	$1.35	72.63%
1551.HK	Guangzhou Rural Commercial Bank Co., Ltd.	13.00%	$0.20	58.85%
EIT-UN.TO	Canoe EIT Income Fund	13.00%	$2.05	42.34%
4334.SR	Al Maather Reit Fund	12.98%	$1.16	89.22%
BCE-PA.TO	BCE Inc.	12.97%	$2.71	39.91%
HLO.AX	Helloworld Travel Limited	12.97%	$0.25	67.50%
4347.SR	Bonyan REIT Fund	12.96%	$1.21	93.24%
1526.HK	Rici Healthcare Holdings Limited	12.94%	$0.14	38.91%
3709.HK	EEKA Fashion Holdings Limited	12.93%	$0.99	58.41%
ELSA.JK	PT Elnusa Tbk	12.90%	$65.79	79.08%
3348.HK	China PengFei Group Limited	12.88%	$0.16	42.43%
BAYU.JK	PT Bayu Buana Tbk	12.87%	$175.00	59.18%
MJLF.BK	Major Cineplex Lifestyle Leasehold Property Fund.	12.81%	$0.62	46.37%
037460.KQ	Samji Electronics Co., Ltd.	12.80%	$1,880.76	47.73%
1785.HK	Chengdu Expressway Co., Ltd.	12.79%	$0.26	88.07%
GWO-PN.TO	Great-West Lifeco Inc.	12.76%	$2.39	53.09%
UNC.TO	United Corporations Limited	12.75%	$1.87	60.14%
FDJ.PA	FDJ United	12.74%	$3.83	90.91%
IRAO.ME	PJSC Inter RAO UES	12.74%	$0.39	19.11%
0OGG.L	S.A. Catana Group	12.72%	$0.37	22.37%
TAPG.JK	PT Triputra Agro Persada Tbk	12.65%	$191.00	90.66%
2407.HK	Gaush Meditech Ltd	12.64%	$1.02	77.13%
MPCK.DE	MPC Münchmeyer Petersen Capital AG	12.63%	$0.62	60.64%
EDL.DE	Edel SE & Co. KGaA	12.60%	$0.57	54.20%
0086.HK	Sun Hung Kai & Co. Limited	12.59%	$0.52	94.25%
4340.SR	Al Rajhi REIT Fund	12.56%	$1.00	83.50%
TRMD	TORM plc	12.54%	$2.48	90.35%
0819.HK	Tianneng Power International Limited	12.50%	$0.89	35.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

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