Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KTIS Corporation (058860.KS)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$47,540.48 - $231,771.71$101,631.75
Multi-Stage$36,330.91 - $39,863.82$38,064.25
Blended Fair Value$69,848.00
Current Price$2,825.00
Upside2,372.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.31%-0.06%120.02120.02106.0086.6699.4488.3988.3988.39110.97136.41
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,235.914,522.452,713.47
Cash Retained (M)32,505.1932,505.1932,505.19
(-) Cash Required (M)-7,235.91-4,522.45-2,713.47
(=) Excess Retained (M)25,269.2827,982.7529,791.73
(/) Shares Outstanding (M)30.6130.6130.61
(=) Excess Retained per Share825.40914.04973.12
LTM Dividend per Share120.02120.02120.02
(+) Excess Retained per Share825.40914.04973.12
(=) Adjusted Dividend945.421,034.061,093.15
WACC / Discount Rate6.08%6.08%6.08%
Growth Rate4.01%5.01%6.01%
Fair Value$47,540.48$101,631.75$231,771.71
Upside / Downside1,582.85%3,497.58%8,104.31%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)36,179.5737,992.6639,896.6241,895.9943,995.5646,200.3447,586.35
Payout Ratio10.16%26.12%42.09%58.06%74.03%90.00%92.50%
Projected Dividends (M)3,674.379,925.4916,793.9124,325.8132,570.4341,580.3144,017.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.08%6.08%6.08%
Growth Rate4.01%5.01%6.01%
Year 1 PV (M)9,267.529,356.629,445.72
Year 2 PV (M)14,641.1514,924.0315,209.62
Year 3 PV (M)19,801.7020,378.3520,966.08
Year 4 PV (M)24,755.4225,721.2726,715.11
Year 5 PV (M)29,508.4430,954.5032,456.70
PV of Terminal Value (M)1,014,278.441,063,983.101,115,617.56
Equity Value (M)1,112,252.671,165,317.871,220,410.79
Shares Outstanding (M)30.6130.6130.61
Fair Value$36,330.91$38,064.25$39,863.82
Upside / Downside1,186.05%1,247.41%1,311.11%

High-Yield Dividend Screener

« Prev Page 89 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4369.TTri Chemical Laboratories Inc.1.29%$34.9719.74%
4909.TWONew Era Electronics Co., Ltd1.29%$0.7515.67%
600483.SSFujian Funeng Co., Ltd.1.29%$0.1211.31%
600830.SSSunny Loan Top Co.,Ltd.1.29%$0.1282.65%
600885.SSHongfa Technology Co., Ltd.1.29%$0.3931.98%
603180.SSGoldenHome Living Co., Ltd.1.29%$0.2627.79%
6213.TWITEQ Corporation1.29%$1.5044.44%
8233.TTakashimaya Company, Limited1.29%$21.1618.17%
ALBKK.PABaikowski S.A.1.29%$0.3015.97%
CENER.BRCenergy Holdings S.A.1.29%$0.2015.13%
COLUM.COColumbus A/S1.29%$0.1343.75%
DKFT.JKPT Central Omega Resources Tbk1.29%$10.0010.62%
FII.PALisi S.A.1.29%$0.6927.06%
HYGN.JKEcocare Indo Pasifik Tbk1.29%$2.1628.24%
INCAP.BOIncap Limited1.29%$1.0080.52%
000568.SZLuzhou Laojiao Co.,Ltd.1.28%$1.4917.31%
000612.SZJiaoZuo WanFang Aluminum Manufacturing Co., Ltd1.28%$0.1417.40%
002498.SZQingdao Hanhe Cable Co.,Ltd1.28%$0.0529.88%
002830.SZShenzhen Mingdiao Decoration Co., Ltd.1.28%$0.2581.30%
0P2N.LFerrovial, S.A.1.28%$0.377.25%
0REW.LZüblin Immobilien Holding AG1.28%$0.5813.95%
300566.SZNingbo Exciton Technology Co., Ltd.1.28%$0.2432.55%
383310.KQEcopro HN Co., Ltd.1.28%$299.1337.96%
600114.SSNBTM New Materials Group Co., Ltd.1.28%$0.3944.85%
603109.SSSenci Electric Machinery Co.,Ltd.1.28%$0.3329.80%
6274.TWOTaiwan Union Technology Corporation1.28%$6.1759.29%
6415.TWSilergy Corp.1.28%$2.3736.29%
688338.SSBeijing Succeeder Technology Inc.1.28%$0.3336.57%
688687.SSBeijing Kawin Technology Share-Holding Co., Ltd.1.28%$0.3239.11%
8010.SRThe Company for Cooperative Insurance1.28%$1.5221.22%
ACCELERATE.BOAccelerateBS India Ltd.1.28%$1.0015.67%
000560.SZ5i5j Holding Group Co., Ltd.1.27%$0.0481.20%
002438.SZJiangsu Shentong Valve Co., Ltd.1.27%$0.2034.02%
002850.SZShenzhen Kedali Industry Co., Ltd.1.27%$2.0033.47%
002972.SZShenzhen keanda electronic technology co.,ltd1.27%$0.1546.95%
003025.SZSijin Intelligent Forming Machinery Co., Ltd.1.27%$0.1835.63%
089980.KQSang-A Frontec Co.,Ltd.1.27%$199.1825.34%
185750.KSChong Kun Dang Pharmaceutical Corp.1.27%$1,049.0222.67%
2049.TWHiwin Technologies Corp.1.27%$2.4954.85%
214420.KSTonymoly Co., Ltd1.27%$120.5318.35%
300724.SZShenzhen S.C New Energy Technology Corporation1.27%$1.2112.25%
5490.TWOXAC Automation Corporation1.27%$0.3523.58%
7084.KLQL Resources Berhad1.27%$0.0541.79%
7293.KLYinson Holdings Berhad1.27%$0.0315.30%
TFCO4.SATrack & Field Co S.A.1.27%$0.2022.14%
002937.SZNingbo Sunrise Elc Technology Co.,Ltd1.26%$0.3057.29%
1788.HKGuotai Junan International Holdings Limited1.26%$0.0332.32%
3769.TGMO Payment Gateway, Inc.1.26%$122.5646.89%
3774.TInternet Initiative Japan Inc.1.26%$34.7727.53%
603257.SSChina Nerin Engineering Co Ltd1.26%$0.7566.31%