Dividend Discount Models Snapshot
| Model | Range | Selected |
|---|---|---|
| Stable Growth DDM | $133.25 - $243.43 | $178.02 |
| Multi-Stage DDM | $100.63 - $110.15 | $105.30 |
| Blended Fair Value | $141.66 | |
| Stock Price | $259.51 | |
Dividend History (Last 10 Years)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 1.028 | 0.989 | 0.950 | 0.909 | 0.858 | 0.803 | 0.759 | 0.686 | 0.608 | 0.552 |
| YoY % | 3.95% | 4.05% | 4.53% | 5.97% | 6.78% | 5.80% | 10.75% | 12.79% | 10.07% | 10.69% |
| Yield | 0.40% | 0.38% | 0.37% | 0.35% | 0.33% | 0.31% | 0.29% | 0.26% | 0.23% | 0.21% |
| CAGR | Value |
|---|---|
| 5 Year | 5.05% |
| 10 Year | 7.49% |
Discounted Dividend Model - Stable Growth
| Metric | Range | Selected |
|---|---|---|
| LT Growth | 3.56% to 5.56% | 4.56% |
| WACC | 9.00% | 9.00% |
| Fair Value | $133.25 - $243.43 | $178.02 |
Calculation Details (Millions)
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (*) Adjusted Net Income | 112,010.00 | 112,010.00 | 112,010.00 |
| (=) Cash Required | 22,402.00 | 14,001.25 | 8,400.75 |
| (=) Excess Retained per Share | 5.97 | 6.53 | 6.91 |
| LTM Dividend per Share | 1.028 | 1.028 | 1.028 |
| (=) Adjusted Dividend | 7.000 | 7.560 | 7.933 |
Multi-Stage Projections (BASE Case - Millions)
| Metric | TTM | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|---|
| Net Income | 112,010.00 | 117,117.64 | 122,458.18 | 128,042.25 | 133,880.96 | 139,985.90 |
| Projected Dividends | 15,421.00 | 29,279.41 | 50,207.85 | 72,984.08 | 97,733.10 | 125,987.31 |
Multi-Stage Valuation (Millions)
| Present Values | LOW | BASE | HIGH |
|---|---|---|---|
| Year 1 PV | 27,776.37 | 28,044.59 | 28,312.80 |
| Year 2 PV | 43,279.76 | 44,119.63 | 44,967.58 |
| Year 3 PV | 57,166.46 | 58,838.54 | 60,542.92 |
| Year 4 PV | 69,559.23 | 72,285.12 | 75,090.35 |
| Year 5 PV | 81,477.91 | 85,488.48 | 89,655.43 |
| TV PV | 1,230,657.40 | 1,291,233.65 | 1,354,172.13 |
| Equity Value | 1,509,917.14 | 1,580,010.01 | 1,652,741.22 |
| Fair Value | $100.63 | $105.30 | $110.15 |
Top Dividend Stocks
| Ticker | Company Name | Yield % | DPS | Payout % |
|---|---|---|---|---|
| 002860.SZ | 002860.SZ | 0.74% | $0.10 | 21.01% |
| 300012.SZ | 300012.SZ | 0.74% | $0.10 | 17.11% |
| 300773.SZ | 300773.SZ | 0.74% | $0.21 | 92.60% |
| 3931.HK | 3931.HK | 0.74% | $0.19 | 42.46% |
| 601096.SS | 601096.SS | 0.74% | $0.03 | 24.59% |
| 603787.SS | 603787.SS | 0.74% | $0.10 | 40.87% |
| 688136.SS | 688136.SS | 0.74% | $0.24 | 37.10% |
| 688278.SS | 688278.SS | 0.74% | $0.62 | 26.86% |
| 688662.SS | 688662.SS | 0.74% | $0.38 | 74.38% |
| COCE3.SA | COCE3.SA | 0.74% | $0.24 | 7.09% |
| NCAP.BK | NCAP.BK | 0.74% | $0.02 | 5.72% |
| NELLY.ST | NELLY.ST | 0.74% | $0.83 | 17.00% |
| NVT | NVT | 0.74% | $0.79 | 21.51% |
| 001211.SZ | 001211.SZ | 0.73% | $0.19 | 60.59% |
| 002017.SZ | 002017.SZ | 0.73% | $0.16 | 51.21% |
| 013890.KS | 013890.KS | 0.73% | $90.00 | 4.56% |
| 1885.T | 1885.T | 0.73% | $20.59 | 9.57% |
| 1946.T | 1946.T | 0.73% | $14.08 | 8.65% |
| 2908.T | 2908.T | 0.73% | $11.52 | 29.03% |
| 300173.SZ | 300173.SZ | 0.73% | $0.03 | 40.26% |
| 300651.SZ | 300651.SZ | 0.73% | $0.15 | 66.40% |
| 300979.SZ | 300979.SZ | 0.73% | $0.37 | 12.53% |
| 301538.SZ | 301538.SZ | 0.73% | $0.58 | 23.06% |
| 600595.SS | 600595.SS | 0.73% | $0.06 | 17.73% |
| 603396.SS | 603396.SS | 0.73% | $0.24 | 73.62% |
| 6082.T | 6082.T | 0.73% | $7.40 | 15.33% |
| 688360.SS | 688360.SS | 0.73% | $0.16 | 34.20% |
| 7532.T | 7532.T | 0.73% | $6.77 | 22.42% |
| 8014.T | 8014.T | 0.73% | $30.09 | 7.62% |
| BBHI.JK | BBHI.JK | 0.73% | $10.77 | 42.87% |
| 002899.SZ | 002899.SZ | 0.72% | $0.20 | 39.54% |
| 300371.SZ | 300371.SZ | 0.72% | $0.09 | 24.77% |
| 300611.SZ | 300611.SZ | 0.72% | $0.20 | 28.91% |
| 301020.SZ | 301020.SZ | 0.72% | $0.16 | 26.27% |
| 3163.TWO | 3163.TWO | 0.72% | $3.00 | 58.42% |
| 4054.T | 4054.T | 0.72% | $5.02 | 13.31% |
| 600012.SS | 600012.SS | 0.72% | $0.11 | 9.20% |
| 600959.SS | 600959.SS | 0.72% | $0.02 | 27.08% |
| 603103.SS | 603103.SS | 0.72% | $0.12 | 82.51% |
| 688513.SS | 688513.SS | 0.72% | $0.44 | 31.88% |
| BDGI.TO | BDGI.TO | 0.72% | $0.53 | 31.85% |
| ICICIBANK.BO | ICICIBANK.BO | 0.72% | $9.71 | 13.21% |
| LGT-B.TO | LGT-B.TO | 0.72% | $0.48 | 23.59% |
| PTPP.JK | PTPP.JK | 0.72% | $2.99 | 5.54% |
| SSIA.JK | SSIA.JK | 0.72% | $11.99 | 57.64% |
| SVIK.ST | SVIK.ST | 0.72% | $2.00 | 78.65% |
| WCN | WCN | 0.72% | $1.26 | 52.24% |
| 000737.SZ | 000737.SZ | 0.71% | $0.11 | 27.70% |
| 0N2H.L | 0N2H.L | 0.71% | $0.09 | 5.72% |
| 1818.HK | 1818.HK | 0.71% | $0.23 | 19.02% |