DDM Analysis: 030200.KS

Valuation Snapshot

Stable Growth	$47,331.44 - $81,265.06	$61,991.37
Multi-Stage	$100,070.69 - $110,025.61	$104,951.65
Blended Fair Value	$83,471.51
Current Price	$55,700.00
Upside	49.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.38%	14.63%	3,562.05	2,151.18	1,839.08	1,430.51	1,268.13	1,246.05	1,219.40	992.81	751.73	169.76
YoY Growth	-	-	65.59%	16.97%	28.56%	12.80%	1.77%	2.19%	22.82%	32.07%	342.81%	-81.34%
Dividend Yield	-	-	7.18%	5.71%	6.24%	4.01%	4.49%	6.28%	4.47%	0.00%	2.56%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	929,241.00
(-) Cash Dividends Paid (M)	534,313.00
(=) Cash Retained (M)	394,928.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	185,848.20	116,155.13	69,693.08
Cash Retained (M)	394,928.00	394,928.00	394,928.00
(-) Cash Required (M)	-185,848.20	-116,155.13	-69,693.08
(=) Excess Retained (M)	209,079.80	278,772.88	325,234.93
(/) Shares Outstanding (M)	244.90	244.90	244.90
(=) Excess Retained per Share	853.73	1,138.31	1,328.02
LTM Dividend per Share	2,181.75	2,181.75	2,181.75
(+) Excess Retained per Share	853.73	1,138.31	1,328.02
(=) Adjusted Dividend	3,035.48	3,320.06	3,509.77
WACC / Discount Rate	6.01%	6.01%	6.01%
Growth Rate	-0.38%	0.62%	1.62%
Fair Value	$47,331.44	$61,991.37	$81,265.06
Upside / Downside	-15.02%	11.30%	45.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	929,241.00	935,009.07	940,812.94	946,652.84	952,528.99	958,441.61	987,194.86
Payout Ratio	57.50%	64.00%	70.50%	77.00%	83.50%	90.00%	92.50%
Projected Dividends (M)	534,313.00	598,405.34	663,272.77	728,922.45	795,361.59	862,597.45	913,155.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.01%	6.01%	6.01%
Growth Rate	-0.38%	0.62%	1.62%
Year 1 PV (M)	558,871.97	564,481.96	570,091.96
Year 2 PV (M)	578,530.02	590,202.96	601,992.50
Year 3 PV (M)	593,788.69	611,850.26	630,274.43
Year 4 PV (M)	605,106.85	629,771.56	655,182.71
Year 5 PV (M)	612,904.05	644,289.73	676,948.21
PV of Terminal Value (M)	21,558,236.68	22,662,194.13	23,810,920.70
Equity Value (M)	24,507,438.24	25,702,790.61	26,945,410.51
Shares Outstanding (M)	244.90	244.90	244.90
Fair Value	$100,070.69	$104,951.65	$110,025.61
Upside / Downside	79.66%	88.42%	97.53%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

KT Corporation (030200.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener