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 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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