Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KT&G Corporation (033780.KS)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$165,796.22 - $317,703.51$226,740.94
Multi-Stage$244,158.46 - $267,816.27$255,763.19
Blended Fair Value$241,252.07
Current Price$133,600.00
Upside80.58%
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$165,796.22$226,740.94$317,703.51
Upside / Downside24.10%69.72%137.80%

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)654,689.47661,136.48667,583.49
Year 2 PV (M)699,942.32713,795.46727,784.35
Year 3 PV (M)739,234.83761,289.28783,778.08
Year 4 PV (M)773,040.22803,942.79835,762.74
Year 5 PV (M)801,799.73842,063.27883,928.33
PV of Terminal Value (M)22,646,814.4423,784,057.3624,966,534.89
Equity Value (M)26,315,521.0127,566,284.6528,865,371.88
Shares Outstanding (M)107.78107.78107.78
Fair Value$244,158.46$255,763.19$267,816.27
Upside / Downside82.75%91.44%100.46%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%