DDM Analysis: 105560.KS

Valuation Snapshot

Stable Growth	$2,637,521.73 - $3,107,447.47	$2,912,133.36
Multi-Stage	$687,351.87 - $753,457.22	$719,791.91
Blended Fair Value	$1,815,962.64
Current Price	$115,500.00
Upside	1,472.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.18%	22.64%	4,002.68	3,100.71	3,870.17	2,643.04	2,317.91	2,062.61	2,063.90	1,340.44	1,019.19	811.19
YoY Growth	-	-	29.09%	-19.88%	46.43%	14.03%	12.38%	-0.06%	53.97%	31.52%	25.64%	56.00%
Dividend Yield	-	-	5.07%	4.53%	8.12%	4.31%	4.12%	5.97%	4.69%	2.21%	2.08%	2.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,804,665.00
(-) Cash Dividends Paid (M)	1,316,794.00
(=) Cash Retained (M)	4,487,871.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,160,933.00	725,583.13	435,349.88
Cash Retained (M)	4,487,871.00	4,487,871.00	4,487,871.00
(-) Cash Required (M)	-1,160,933.00	-725,583.13	-435,349.88
(=) Excess Retained (M)	3,326,938.00	3,762,287.88	4,052,521.13
(/) Shares Outstanding (M)	371.50	371.50	371.50
(=) Excess Retained per Share	8,955.53	10,127.41	10,908.67
LTM Dividend per Share	3,544.58	3,544.58	3,544.58
(+) Excess Retained per Share	8,955.53	10,127.41	10,908.67
(=) Adjusted Dividend	12,500.10	13,671.99	14,453.24
WACC / Discount Rate	5.35%	5.35%	5.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,637,521.73	$2,912,133.36	$3,107,447.47
Upside / Downside	2,183.57%	2,421.33%	2,590.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,804,665.00	6,181,968.23	6,583,796.16	7,011,742.91	7,467,506.20	7,952,894.10	8,191,480.93
Payout Ratio	22.69%	36.15%	49.61%	63.07%	76.54%	90.00%	92.50%
Projected Dividends (M)	1,316,794.00	2,234,662.77	3,266,291.02	4,422,589.50	5,715,406.70	7,157,604.69	7,577,119.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.35%	5.35%	5.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,101,251.21	2,121,168.28	2,141,085.35
Year 2 PV (M)	2,887,931.20	2,942,938.17	2,998,464.09
Year 3 PV (M)	3,676,838.70	3,782,387.52	3,889,937.21
Year 4 PV (M)	4,467,978.44	4,639,804.29	4,816,539.07
Year 5 PV (M)	5,261,355.19	5,515,480.61	5,779,332.01
PV of Terminal Value (M)	236,952,770.05	248,397,677.45	260,280,608.39
Equity Value (M)	255,348,124.78	267,399,456.32	279,905,966.12
Shares Outstanding (M)	371.50	371.50	371.50
Fair Value	$687,351.87	$719,791.91	$753,457.22
Upside / Downside	495.11%	523.20%	552.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

KB Financial Group Inc. (105560.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener