Kt Corp. (KT) intrinsic value & 10-year financials
Kt Corp. (KT) has a Graham intrinsic value of $7,413.40 per share. Over the last 10 fiscal years revenue grew 1.7% a year to $26.4T, with an average return on invested capital of 4.5%.
- Graham intrinsic value
- $7,413.40
- Revenue (FY2024)
- $26.4T
- Revenue growth (10-yr CAGR)
- 1.7%
- ROIC (10-yr avg)
- 4.5%
- Free cash flow (FY2024)
- —
KT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $26.4T | $406.7B | $1,868.00 | — | 2.4% | 1.8% |
| FY2023 | $26.3T | $972.2B | $3,977.00 | — | 5.4% | 4.1% |
| FY2022 | $25.6T | $1.4T | $5,196.00 | — | 7.7% | 6.0% |
| FY2021 | $25.2T | $1.5T | $5,747.00 | — | 6.7% | 5.9% |
| FY2020 | $24.4T | $746.3B | $2,858.00 | — | 4.2% | 3.7% |
| FY2019 | $24.9T | $699.3B | $2,646.00 | — | 4.1% | 3.6% |
| FY2018 | $23.4T | $719.4B | $2,634.00 | — | 4.7% | 4.2% |
| FY2017 | $23.5T | $546.3B | $1,883.00 | — | 4.5% | 4.0% |
| FY2016 | $23.1T | $795.1B | $2,891.00 | — | 5.8% | 5.3% |
| FY2015 | $22.7T | $624.7B | $2,231.00 | — | 4.7% | 6.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
KT CORP has demonstrated mature, steady growth, with revenue compounding at 1.7% annually over the past decade.
KT CORP has historically struggled to out-earn its cost of capital, averaging just 4.3% ROIC.
Over the decade, KT CORP shows that management has aggressively returned capital to shareholders by retiring 12.2% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, KT CORP is modeled at -1.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $7413.40 per share.