Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KCC Corporation (002380.KS)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$5,272,974.42 - $28,851,153.94$9,581,228.72
Multi-Stage$3,419,627.60 - $3,745,950.66$3,579,775.48
Blended Fair Value$6,580,502.10
Current Price$384,000.00
Upside1,613.67%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-7.84%-2.88%8,000.198,000.197,248.186,248.156,804.4912,034.2912,034.4112,059.6412,069.5011,989.72
YoY Growth--0.00%10.38%16.01%-8.18%-43.46%0.00%-0.21%-0.08%0.67%11.84%
Dividend Yield--3.17%3.11%3.26%1.83%2.87%9.29%3.85%3.49%3.41%2.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,177,191.38
(-) Cash Dividends Paid (M)73,541.71
(=) Cash Retained (M)1,103,649.67
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)235,438.28147,148.9288,289.35
Cash Retained (M)1,103,649.671,103,649.671,103,649.67
(-) Cash Required (M)-235,438.28-147,148.92-88,289.35
(=) Excess Retained (M)868,211.40956,500.751,015,360.32
(/) Shares Outstanding (M)7.357.357.35
(=) Excess Retained per Share118,059.75130,065.37138,069.12
LTM Dividend per Share10,000.2310,000.2310,000.23
(+) Excess Retained per Share118,059.75130,065.37138,069.12
(=) Adjusted Dividend128,059.98140,065.61148,069.35
WACC / Discount Rate7.50%7.50%7.50%
Growth Rate4.95%5.95%6.95%
Fair Value$5,272,974.42$9,581,228.72$28,851,153.94
Upside / Downside1,273.17%2,395.11%7,413.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,177,191.381,247,271.541,321,523.691,400,196.191,483,552.201,571,870.531,619,026.64
Payout Ratio6.25%23.00%39.75%56.50%73.25%90.00%92.50%
Projected Dividends (M)73,541.71286,844.69525,283.61791,095.271,086,693.731,414,683.471,497,599.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.50%7.50%7.50%
Growth Rate4.95%5.95%6.95%
Year 1 PV (M)264,308.79266,827.14269,345.49
Year 2 PV (M)445,988.24454,527.54463,147.81
Year 3 PV (M)618,903.77636,763.72654,964.01
Year 4 PV (M)783,368.83813,654.19844,809.31
Year 5 PV (M)939,686.93985,315.151,032,698.85
PV of Terminal Value (M)22,095,684.8123,168,581.1624,282,755.73
Equity Value (M)25,147,941.3826,325,668.9027,547,721.19
Shares Outstanding (M)7.357.357.35
Fair Value$3,419,627.60$3,579,775.48$3,745,950.66
Upside / Downside790.53%832.23%875.51%

High-Yield Dividend Screener

« Prev Page 76 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DR.TOMedical Facilities Corporation1.80%$0.287.21%
PINE3.SABanco Pine S.A.1.80%$0.2316.47%
SVED-B.STSvedbergs i Dalstorp AB (publ)1.80%$1.2532.77%
002296.SZHeNan Splendor Science & Technology Co., Ltd.1.79%$0.2025.74%
002349.SZJinghua Pharmaceutical Group Co., Ltd.1.79%$0.1347.07%
002841.SZGuangzhou Shiyuan Electronic Technology Company Limited1.79%$0.7153.65%
007690.KSKukdo Chemical Co., Ltd.1.79%$569.7119.70%
010690.KSHWASHIN CO.,Ltd1.79%$145.8913.31%
049770.KSDongwon F&B Co., Ltd.1.79%$800.0312.97%
1836.HKStella International Holdings Limited1.79%$0.2778.00%
5ML.SIOld Chang Kee Ltd.1.79%$0.0221.40%
603456.SSZhejiang Jiuzhou Pharmaceutical Co., Ltd1.79%$0.3239.16%
6245.THIRANO TECSEED Co.,Ltd.1.79%$29.9248.19%
9999.HKNetEase, Inc.1.79%$4.1136.47%
EFK.WAKorporacja Gospodarcza Efekt S.A.1.79%$0.103.27%
IFSH.JKPT Ifishdeco Tbk1.79%$14.6252.99%
WGSH.JKPT Wira Global Solusi Tbk1.79%$5.0059.74%
001060.KSJW Pharmaceutical Corporation1.78%$458.4617.63%
001332.SZWuxi Chemical Equipment Co., Ltd.1.78%$1.0044.53%
002312.SZSichuan Development Lomon Co., Ltd.1.78%$0.1967.49%
002900.KSTYM Corporation1.78%$112.2711.09%
003018.SZJinFu Technology Co., Ltd.1.78%$0.3168.11%
003023.SZChengdu Rainbow Appliance (Group) Shares Co., Ltd.1.78%$0.4051.85%
004490.KSSebang Global Battery Co., Ltd.1.78%$1,112.7311.15%
0KFH.LRevenio Group Oyj1.78%$0.4058.60%
1357.HKMeitu, Inc.1.78%$0.1344.58%
300610.SZYangzhou Chenhua New Material Co., Ltd.1.78%$0.2163.13%
3543.TKOMEDA Holdings Co., Ltd.1.78%$54.0341.58%
5450.TWONam Liong Global Corporation1.78%$0.2545.91%
600458.SSZhuzhou Times New Material Technology Co., Ltd.1.78%$0.2437.98%
603037.SSShanghai Carthane Co.,Ltd.1.78%$0.2678.70%
603876.SSJiangsu Dingsheng New Material Joint-Stock Co.,Ltd1.78%$0.2764.69%
603916.SSSobute New Materials Co., Ltd1.78%$0.1762.46%
6167.TFuji Die Co.,Ltd.1.78%$15.9369.67%
6981.TMurata Manufacturing Co., Ltd.1.78%$57.8845.13%
FLEXD.LSFlexdeal Simfe S.A.1.78%$0.0938.33%
MIKA.JKPT Mitra Keluarga Karyasehat Tbk1.78%$43.0046.34%
SARKY.ISSarkuysan Elektrolitik Bakir Sanayi ve Ticaret A.S.1.78%$0.3353.78%
002249.SZZhongshan Broad-Ocean Motor Co., Ltd.1.77%$0.1944.29%
012330.KSHyundai Mobis Co.,Ltd1.77%$6,540.9013.98%
111770.KSYoungone Corporation1.77%$1,406.1316.14%
2754.TTokatsu Holdings Co.,Ltd.1.77%$14.3118.28%
600236.SSGuangxi Guiguan Electric PowerCo.,Ltd.1.77%$0.1442.95%
603605.SSProya Cosmetics Co.,Ltd.1.77%$1.2130.20%
603759.SSHaitian Water Group Co.,Ltd1.77%$0.1932.54%
688076.SSSinopep-Allsino Bio Pharmaceutical Co.,Ltd.1.77%$0.6742.24%
8015.TToyota Tsusho Corporation1.77%$93.3828.94%
9722.TFujita Kanko Inc.1.77%$46.655.91%
9962.TMISUMI Group Inc.1.77%$43.3636.74%
ADORFO.BOAdor Fontech Limited1.77%$2.5238.55%