DDM Analysis: 058860.KS

Valuation Snapshot

Stable Growth	$50,552.47 - $231,771.71	$114,883.06
Multi-Stage	$37,926.20 - $41,618.23	$39,737.58
Blended Fair Value	$77,310.32
Current Price	$2,825.00
Upside	2,636.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.31%	-0.06%	120.02	120.02	106.00	86.66	99.44	88.39	88.39	88.39	110.97	136.41
YoY Growth	-	-	0.00%	13.23%	22.32%	-12.86%	12.50%	0.00%	0.00%	-20.34%	-18.65%	12.99%
Dividend Yield	-	-	4.95%	4.05%	2.97%	3.54%	3.30%	5.74%	3.39%	3.16%	3.26%	3.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	36,179.57
(-) Cash Dividends Paid (M)	3,674.37
(=) Cash Retained (M)	32,505.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,235.91	4,522.45	2,713.47
Cash Retained (M)	32,505.19	32,505.19	32,505.19
(-) Cash Required (M)	-7,235.91	-4,522.45	-2,713.47
(=) Excess Retained (M)	25,269.28	27,982.75	29,791.73
(/) Shares Outstanding (M)	30.61	30.61	30.61
(=) Excess Retained per Share	825.40	914.04	973.12
LTM Dividend per Share	120.02	120.02	120.02
(+) Excess Retained per Share	825.40	914.04	973.12
(=) Adjusted Dividend	945.42	1,034.06	1,093.15
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	4.01%	5.01%	6.01%
Fair Value	$50,552.47	$114,883.06	$231,771.71
Upside / Downside	1,689.47%	3,966.66%	8,104.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	36,179.57	37,992.66	39,896.62	41,895.99	43,995.56	46,200.34	47,586.35
Payout Ratio	10.16%	26.12%	42.09%	58.06%	74.03%	90.00%	92.50%
Projected Dividends (M)	3,674.37	9,925.49	16,793.91	24,325.81	32,570.43	41,580.31	44,017.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	4.01%	5.01%	6.01%
Year 1 PV (M)	9,278.30	9,367.51	9,456.71
Year 2 PV (M)	14,675.23	14,958.77	15,245.03
Year 3 PV (M)	19,870.87	20,449.54	21,039.33
Year 4 PV (M)	24,870.80	25,841.15	26,839.62
Year 5 PV (M)	29,680.45	31,134.94	32,645.90
PV of Terminal Value (M)	1,062,715.99	1,114,794.33	1,168,894.62
Equity Value (M)	1,161,091.64	1,216,546.22	1,274,121.20
Shares Outstanding (M)	30.61	30.61	30.61
Fair Value	$37,926.20	$39,737.58	$41,618.23
Upside / Downside	1,242.52%	1,306.64%	1,373.21%

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

KTIS Corporation (058860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener