DDM Analysis: KSC.AX

Valuation Snapshot

Stable Growth	$4.40 - $6.95	$5.56
Multi-Stage	$9.58 - $10.53	$10.04
Blended Fair Value	$7.80
Current Price	$3.35
Upside	132.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	129.89%	13.98%	0.16	0.18	0.11	0.01	0.06	0.00	0.01	0.01	0.00	0.01
YoY Growth	-	-	-11.11%	70.08%	1,113.07%	-84.55%	2,165.98%	-51.36%	-9.43%	101.04%	-81.04%	-65.68%
Dividend Yield	-	-	4.75%	6.17%	4.30%	0.50%	3.69%	0.19%	0.28%	0.35%	0.17%	1.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	60.42
(-) Cash Dividends Paid (M)	46.53
(=) Cash Retained (M)	13.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.08	7.55	4.53
Cash Retained (M)	13.89	13.89	13.89
(-) Cash Required (M)	-12.08	-7.55	-4.53
(=) Excess Retained (M)	1.81	6.34	9.36
(/) Shares Outstanding (M)	137.59	137.59	137.59
(=) Excess Retained per Share	0.01	0.05	0.07
LTM Dividend per Share	0.34	0.34	0.34
(+) Excess Retained per Share	0.01	0.05	0.07
(=) Adjusted Dividend	0.35	0.38	0.41
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	-1.37%	-0.37%	0.63%
Fair Value	$4.40	$5.56	$6.95
Upside / Downside	31.22%	66.04%	107.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	60.42	60.20	59.98	59.76	59.54	59.32	61.10
Payout Ratio	77.01%	79.61%	82.21%	84.80%	87.40%	90.00%	92.50%
Projected Dividends (M)	46.53	47.92	49.31	50.68	52.04	53.39	56.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	-1.37%	-0.37%	0.63%
Year 1 PV (M)	44.54	44.99	45.44
Year 2 PV (M)	42.59	43.46	44.33
Year 3 PV (M)	40.68	41.93	43.21
Year 4 PV (M)	38.83	40.43	42.07
Year 5 PV (M)	37.02	38.94	40.93
PV of Terminal Value (M)	1,114.51	1,172.16	1,232.18
Equity Value (M)	1,318.17	1,381.91	1,448.17
Shares Outstanding (M)	137.59	137.59	137.59
Fair Value	$9.58	$10.04	$10.53
Upside / Downside	185.99%	199.82%	214.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 57 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600559.SS	Hebei Hengshui Laobaigan Liquor Co., Ltd.	2.78%	$0.45	64.37%
600905.SS	China Three Gorges Renewables (Group) Co.,Ltd.	2.78%	$0.11	61.03%
9301.T	Mitsubishi Logistics Corporation	2.78%	$33.29	24.28%
PMJS.JK	PT Putra Mandiri Jembar Tbk	2.78%	$3.20	46.17%
001500.KS	Hyundai Motor Securities Co., Ltd.	2.77%	$219.20	27.59%
002673.SZ	Western Securities Co., Ltd.	2.77%	$0.22	50.84%
016580.KS	Whan In Pharm Co.,Ltd.	2.77%	$300.29	27.91%
3407.T	Asahi Kasei Corporation	2.77%	$38.41	37.00%
603529.SS	AIMA Technology Group Co. Ltd.	2.77%	$0.82	33.96%
6712.TWO	Ever Supreme Bio Technology Co., Ltd	2.77%	$4.65	78.29%
ALGLD.PA	Gold By Gold S.A.	2.77%	$0.09	53.50%
FRAGUAB.MX	Corporativo Fragua, S.A.B. de C.V.	2.77%	$15.08	30.80%
GSY.TO	goeasy Ltd.	2.77%	$3.65	26.22%
PLAZ-B.ST	Platzer Fastigheter Holding AB (publ)	2.77%	$2.05	34.89%
002422.SZ	Sichuan Kelun Pharmaceutical Co., Ltd.	2.76%	$0.81	77.67%
002608.SZ	Jiangsu Guoxin Corp. Ltd.	2.76%	$0.20	21.73%
0ABJ.L	Alleima AB (publ)	2.76%	$2.29	58.73%
0QML.L	BVZ Holding AG	2.76%	$34.00	14.12%
0RH9.L	Nordic Waterproofing Holding AB (publ)	2.76%	$5.03	70.88%
300428.SZ	Lizhong Sitong Light Alloys Group Co., Ltd.	2.76%	$0.64	52.10%
5076.T	INFRONEER Holdings Inc.	2.76%	$58.99	34.86%
603866.SS	Toly Bread Co.,Ltd.	2.76%	$0.15	60.39%
000030.SZ	FAWER Automotive Parts Limited Company	2.75%	$0.16	40.40%
002216.SZ	Sanquan Food Co., Ltd.	2.75%	$0.31	50.18%
002658.SZ	Beijing SDL Technology Co.,Ltd.	2.75%	$0.25	75.22%
017900.KS	AUK Corp.	2.75%	$49.63	64.11%
035150.KS	BAIKSAN Co,. Ltd	2.75%	$355.83	16.51%
4031.SR	Saudi Ground Services Company	2.75%	$1.00	47.84%
5880.TW	Taiwan Cooperative Financial Holding Co., Ltd.	2.75%	$0.67	54.40%
601006.SS	Daqin Railway Co., Ltd.	2.75%	$0.14	42.92%
6098.HK	Country Garden Services Holdings Company Limited	2.75%	$0.17	74.92%
688408.SS	Arctech Solar Holding Co., Ltd.	2.75%	$1.16	77.11%
7981.T	Takara Standard Co.,Ltd.	2.75%	$80.21	37.23%
BMA.BA	Banco Macro S.A.	2.75%	$382.29	58.85%
BN4.SI	Keppel Corporation Limited	2.75%	$0.29	75.31%
XRF.AX	XRF Scientific Limited	2.75%	$0.06	42.12%
002034.SZ	Wangneng Environment Co., Ltd.	2.74%	$0.44	34.20%
002170.KS	Samyang Tongsang Co., Ltd	2.74%	$1,511.77	30.07%
002936.SZ	Bank of Zhengzhou Co., Ltd.	2.74%	$0.05	25.12%
F17.SI	GuocoLand Limited	2.74%	$0.06	48.52%
IZS.WA	Izostal S.A.	2.74%	$0.09	21.81%
MAJOR-R.BK	Major Cineplex Group Public Company Limited	2.74%	$0.19	28.63%
4704.T	Trend Micro Incorporated	2.73%	$177.43	67.34%
600826.SS	Dlg Exhibitions & Events Corporation Limited	2.73%	$0.29	72.85%
600976.SS	Jianmin Pharmaceutical Group Co.,Ltd.	2.73%	$0.92	43.09%
601728.SS	China Telecom Corporation Limited	2.73%	$0.17	43.22%
7036.T	eMnet Japan.co.ltd.	2.73%	$31.76	95.99%
BYMA.BA	Bolsas y Mercados Argentinos S.A.	2.73%	$8.24	40.37%
CRIV3.SA	Financeira Alfa S.A. - Crédito, Financiamento e Investimentos	2.73%	$0.19	98.46%
PND.F	Mowi ASA	2.73%	$0.57	73.97%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

K&S Corporation Limited (KSC.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener