DDM Analysis: KBANK-R.BK

Valuation Snapshot

Stable Growth	$402.33 - $888.02	$579.29
Multi-Stage	$476.29 - $521.63	$498.54
Blended Fair Value	$538.91
Current Price	$167.50
Upside	221.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.17%	7.81%	7.50	4.00	3.25	3.00	4.50	4.04	4.04	4.04	4.04	4.04
YoY Growth	-	-	87.50%	23.08%	8.33%	-33.33%	11.37%	0.00%	0.00%	0.00%	0.00%	14.29%
Dividend Yield	-	-	4.64%	3.23%	2.45%	1.86%	3.10%	4.42%	2.17%	1.91%	2.14%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,780.89
(-) Cash Dividends Paid (M)	29,616.60
(=) Cash Retained (M)	20,164.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,956.18	6,222.61	3,733.57
Cash Retained (M)	20,164.29	20,164.29	20,164.29
(-) Cash Required (M)	-9,956.18	-6,222.61	-3,733.57
(=) Excess Retained (M)	10,208.12	13,941.68	16,430.73
(/) Shares Outstanding (M)	2,369.33	2,369.33	2,369.33
(=) Excess Retained per Share	4.31	5.88	6.93
LTM Dividend per Share	12.50	12.50	12.50
(+) Excess Retained per Share	4.31	5.88	6.93
(=) Adjusted Dividend	16.81	18.38	19.43
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	2.74%	3.74%	4.74%
Fair Value	$402.33	$579.29	$888.02
Upside / Downside	140.20%	245.84%	430.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,780.89	51,643.75	53,576.32	55,581.21	57,661.13	59,818.88	61,613.44
Payout Ratio	59.49%	65.60%	71.70%	77.80%	83.90%	90.00%	92.50%
Projected Dividends (M)	29,616.60	33,875.78	38,412.26	43,240.83	48,376.98	53,836.99	56,992.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	2.74%	3.74%	4.74%
Year 1 PV (M)	31,344.34	31,649.42	31,954.49
Year 2 PV (M)	32,885.88	33,529.16	34,178.67
Year 3 PV (M)	34,253.37	35,263.31	36,292.91
Year 4 PV (M)	35,458.30	36,859.06	38,300.92
Year 5 PV (M)	36,511.50	38,323.28	40,206.27
PV of Terminal Value (M)	958,033.17	1,005,572.81	1,054,981.22
Equity Value (M)	1,128,486.55	1,181,197.04	1,235,914.49
Shares Outstanding (M)	2,369.33	2,369.33	2,369.33
Fair Value	$476.29	$498.54	$521.63
Upside / Downside	184.35%	197.63%	211.42%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 55 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
AU	AngloGold Ashanti Plc	2.92%	$2.50	56.24%
000529.SZ	Guangdong Guanghong Holdings Co.,Ltd.	2.91%	$0.18	98.46%
0383.HK	Tian An Medicare Limited	2.91%	$0.03	60.45%
105560.KS	KB Financial Group Inc.	2.91%	$3,590.29	22.69%
3899.HK	CIMC Enric Holdings Limited	2.91%	$0.28	25.59%
BIMAS.IS	BIM Birlesik Magazalar A.S.	2.91%	$15.78	64.92%
000951.SZ	Sinotruk Jinan Truck Co., Ltd.	2.90%	$0.49	35.94%
002541.SZ	Anhui Honglu Steel Construction(Group) Co. Ltd.	2.90%	$0.48	53.40%
060720.KQ	KHVATEC Co.,Ltd.	2.90%	$330.78	46.02%
0950.HK	Lee's Pharmaceutical Holdings Limited	2.90%	$0.05	27.09%
0QLK.L	Hypothekarbank Lenzburg AG	2.90%	$115.25	19.90%
0RMP.L	Banque Cantonale de Genève S.A.	2.90%	$0.71	11.87%
600167.SS	Luenmei Quantum Co.,Ltd	2.90%	$0.20	65.26%
IBAB.BR	Ion Beam Applications S.A.	2.90%	$0.38	44.34%
METCO.BK	Muramoto Electron (Thailand) Public Company Limited	2.90%	$8.00	15.20%
002852.SZ	Daodaoquan Grain and Oil Co.,Ltd.	2.89%	$0.30	37.22%
005680.KS	Samyoung Electronics Co., Ltd	2.89%	$300.77	49.07%
600526.SS	Zhejiang Feida Environmental Science & Technology Co., Ltd.	2.89%	$0.15	48.23%
601377.SS	Industrial Securities Co.,Ltd.	2.89%	$0.21	55.11%
688697.SS	Neway CNC Equipment (Suzhou) Co., Ltd.	2.89%	$0.44	66.80%
7738.TWO	Eui	2.89%	$5.50	39.18%
AMXB.MX	América Móvil, S.A.B. de C.V.	2.89%	$0.54	43.68%
OMASP.HE	Oma Säästöpankki Oyj	2.89%	$0.36	25.24%
001200.KS	Eugene Investment & Securities Co.,Ltd.	2.88%	$99.92	14.37%
002310.KS	Asia Paper Manufacturing.Co.,Ltd	2.88%	$224.24	42.56%
3357.TWO	TAI-TECH Advanced Electronics Co., Ltd.	2.88%	$4.61	48.95%
600496.SS	Changjiang & Jinggong Steel Building (Group) Co., Ltd	2.88%	$0.12	42.56%
603043.SS	Guangzhou Restaurant Group Company Limited	2.88%	$0.51	57.82%
PAX	Patria Investments Limited	2.88%	$0.46	66.16%
000528.SZ	Guangxi Liugong Machinery Co., Ltd.	2.87%	$0.34	51.00%
2233.HK	West China Cement Limited	2.87%	$0.09	38.77%
600660.SS	Fuyao Glass Industry Group Co., Ltd.	2.87%	$1.86	53.34%
603579.SS	Shanghai Rongtai Health Technology Corporation Limited	2.87%	$0.68	77.63%
EIF.TO	Exchange Income Corporation	2.87%	$2.35	93.13%
000403.SZ	Pacific Shuanglin Bio-pharmacy Co., Ltd.	2.86%	$0.39	66.45%
002637.SZ	Zanyu Technology Group Co., Ltd.	2.86%	$0.29	80.65%
008260.KS	Ni Steel Co.,Ltd	2.86%	$99.96	15.43%
0434.HK	Boyaa Interactive International Limited	2.86%	$0.10	8.21%
0839.HK	China Education Group Holdings Limited	2.86%	$0.09	77.39%
2949.TWO	H.H.Galaxy Co., Ltd.	2.86%	$1.93	53.15%
600480.SS	Ling Yun Industrial Corporation Limited	2.86%	$0.35	56.75%
603373.SS	Anbang Save-Guard Group Co.,Ltd.	2.86%	$1.09	90.20%
603380.SS	Suzhou Etron Technologies Co.,Ltd.	2.86%	$1.09	77.96%
C09.SI	City Developments Limited	2.86%	$0.23	17.08%
0IKK.L	Digia Oyj	2.85%	$0.19	39.95%
4432.T	WingArc1st Inc.	2.85%	$103.62	68.51%
603998.SS	Hunan Fangsheng Pharmaceutical Co., Ltd.	2.85%	$0.32	47.62%
FAGR.BR	Fagron N.V.	2.85%	$0.62	27.65%
SKR.BK	Sikarin Public Company Limited	2.85%	$0.20	61.04%
TPX-B.TO	Molson Coors Canada Inc.	2.85%	$1.86	35.97%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Kasikornbank Public Company Limited (KBANK-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener