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

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 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%