Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KTK Group Co., Ltd. (603680.SS)

Company Dividend Discount ModelIndustry: RailroadsSector: Industrials

Valuation Snapshot

Stable Growth$104.35 - $123.03$115.26
Multi-Stage$97.53 - $107.46$102.40
Blended Fair Value$108.83
Current Price$12.40
Upside777.64%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-8.77%-2.64%0.160.140.210.240.360.260.241.220.030.99
YoY Growth--15.08%-32.61%-10.16%-35.25%40.10%6.35%-80.03%4,220.98%-97.15%362.61%
Dividend Yield--1.96%1.74%2.35%2.94%2.30%2.85%1.84%5.69%0.11%3.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)504.60
(-) Cash Dividends Paid (M)144.39
(=) Cash Retained (M)360.21
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)100.9263.0737.84
Cash Retained (M)360.21360.21360.21
(-) Cash Required (M)-100.92-63.07-37.84
(=) Excess Retained (M)259.29297.14322.36
(/) Shares Outstanding (M)783.86783.86783.86
(=) Excess Retained per Share0.330.380.41
LTM Dividend per Share0.180.180.18
(+) Excess Retained per Share0.330.380.41
(=) Adjusted Dividend0.510.560.60
WACC / Discount Rate-7.12%-7.12%-7.12%
Growth Rate1.31%2.31%3.31%
Fair Value$104.35$115.26$123.03
Upside / Downside741.51%829.48%892.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)504.60516.25528.18540.38552.86565.64582.60
Payout Ratio28.61%40.89%53.17%65.45%77.72%90.00%92.50%
Projected Dividends (M)144.39211.10280.83353.66429.70509.07538.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-7.12%-7.12%-7.12%
Growth Rate1.31%2.31%3.31%
Year 1 PV (M)225.06227.28229.50
Year 2 PV (M)319.18325.52331.91
Year 3 PV (M)428.54441.35454.42
Year 4 PV (M)555.11577.35600.26
Year 5 PV (M)701.12736.41773.11
PV of Terminal Value (M)74,221.3677,957.4781,842.54
Equity Value (M)76,450.3780,265.3884,231.74
Shares Outstanding (M)783.86783.86783.86
Fair Value$97.53$102.40$107.46
Upside / Downside686.54%725.79%766.60%

High-Yield Dividend Screener

« Prev Page 32 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603551.SSAUPU Intelligent Technology Corporation Limited4.75%$0.5570.57%
ABCB4.SABanco ABC Brasil S.A.4.75%$1.1227.47%
ASSA.JKPT Adi Sarana Armada Tbk4.75%$55.3753.84%
CHMF.MEPJSC Severstal4.75%$45.6947.39%
LMN.SWlastminute.com N.V.4.75%$0.6239.82%
LREN3.SALojas Renner S.A.4.75%$0.6445.84%
POT.NZPort of Tauranga Limited4.75%$0.3793.98%
005720.KSNexen Corporation4.74%$283.1621.67%
0DTK.LSavencia S.A.4.74%$2.9720.78%
1368.HKXtep International Holdings Limited4.74%$0.2535.82%
3030.SRSaudi Cement Company4.74%$1.6459.10%
EGIE3.SAEngie Brasil Energia S.A.4.74%$1.4839.71%
3570.TWOOtsuka Information Technology Corp.4.73%$7.9755.25%
600096.SSYunnan Yuntianhua Co., Ltd.4.73%$1.5851.07%
CHE-UN.TOChemtrade Logistics Income Fund4.73%$0.7071.01%
GVHGlobavend Holdings Limited4.73%$0.0761.06%
MOUR.BRMoury Construct S.A.4.73%$27.3520.85%
1578.HKBank of Tianjin Co., Ltd.4.72%$0.1210.90%
601598.SSSinotrans Limited4.72%$0.2956.81%
6393.TYuken Kogyo Co., Ltd.4.72%$152.0845.60%
7278.TEXEDY Corporation4.72%$264.7876.11%
SHURB.XDShurgard Self Storage Ltd4.72%$1.3821.77%
TDThe Toronto-Dominion Bank4.72%$4.4637.31%
0QLW.LALSO Holding AG4.71%$10.0755.86%
111110.KSHojeon Limited4.71%$377.8120.16%
3413.TWFoxsemicon Integrated Technology Inc.4.71%$13.2962.47%
BVG.BKBlueVenture Group Public Company Limited4.71%$0.0858.67%
DUNI.STDuni AB (publ)4.71%$5.0071.87%
002810.KSSamyung Trading Co., Ltd.4.70%$746.8222.45%
013520.KSHwaseung Corporation Co.,Ltd.4.70%$101.2413.31%
2S.BK2S Metal Public Company Limited4.70%$0.1176.54%
COLOR.BKSalee Colour Public Company Limited4.70%$0.0565.65%
GJTL.JKPT. Gajah Tunggal Tbk4.70%$49.8216.37%
JHSF3.SAJHSF Participações S.A.4.70%$0.3719.33%
0QLN.LTecan Group AG4.69%$6.0146.42%
2891.TWCTBC Financial Holding Co., Ltd.4.69%$2.3963.03%
9536.SRArabian Food & Dairy Factories Company4.69%$2.7742.88%
KAMART.BKKarmarts Public Company Limited4.69%$0.4280.09%
SNW.DESanofi4.69%$3.8751.33%
WWL.WAWawel S.A.4.69%$35.0061.86%
603299.SSJiang Su Suyan Jingshen Co.,Ltd.4.68%$0.4972.35%
001790.KSTS Corporation4.67%$129.8523.71%
6049.HKPoly Property Services Co., Ltd.4.67%$1.5127.86%
ABRD.MEPJSC Abrau-Durso4.67%$7.7335.43%
CURY3.SACury Construtora e Incorporadora S.A.4.67%$1.4749.28%
INCI.JKPT Intanwijaya Internasional Tbk4.67%$34.7631.60%
NTGY.MCNaturgy Energy Group, S.A.4.67%$1.2057.49%
1015.KLAMMB Holdings Berhad4.66%$0.3048.65%
1686.HKSUNeVision Holdings Ltd.4.66%$0.2247.87%
1834.SRSaudi Manpower Solutions Co.4.66%$0.2581.73%