DDM Analysis: 058860.KS

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
Upside	2,372.50%
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	6.08%	6.08%	6.08%
Growth Rate	4.01%	5.01%	6.01%
Fair Value	$47,540.48	$101,631.75	$231,771.71
Upside / Downside	1,582.85%	3,497.58%	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	6.08%	6.08%	6.08%
Growth Rate	4.01%	5.01%	6.01%
Year 1 PV (M)	9,267.52	9,356.62	9,445.72
Year 2 PV (M)	14,641.15	14,924.03	15,209.62
Year 3 PV (M)	19,801.70	20,378.35	20,966.08
Year 4 PV (M)	24,755.42	25,721.27	26,715.11
Year 5 PV (M)	29,508.44	30,954.50	32,456.70
PV of Terminal Value (M)	1,014,278.44	1,063,983.10	1,115,617.56
Equity Value (M)	1,112,252.67	1,165,317.87	1,220,410.79
Shares Outstanding (M)	30.61	30.61	30.61
Fair Value	$36,330.91	$38,064.25	$39,863.82
Upside / Downside	1,186.05%	1,247.41%	1,311.11%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

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