DDM Analysis: SONACOMS.BO

Valuation Snapshot

Stable Growth	$182.36 - $382.47	$257.85
Multi-Stage	$133.10 - $145.40	$139.14
Blended Fair Value	$198.49
Current Price	$411.75
Upside	-51.79%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017
DPS	14.34%	0.00%	3.04	2.88	1.93	0.72	1.45	1.56	1.66	0.00	0.00	0.00
YoY Growth	-	-	5.53%	49.50%	166.53%	-50.23%	-6.62%	-6.19%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.63%	0.43%	0.37%	0.13%	0.42%	0.43%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,128.01
(-) Cash Dividends Paid (M)	897.28
(=) Cash Retained (M)	5,230.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,225.60	766.00	459.60
Cash Retained (M)	5,230.73	5,230.73	5,230.73
(-) Cash Required (M)	-1,225.60	-766.00	-459.60
(=) Excess Retained (M)	4,005.13	4,464.73	4,771.13
(/) Shares Outstanding (M)	621.51	621.51	621.51
(=) Excess Retained per Share	6.44	7.18	7.68
LTM Dividend per Share	1.44	1.44	1.44
(+) Excess Retained per Share	6.44	7.18	7.68
(=) Adjusted Dividend	7.89	8.63	9.12
WACC / Discount Rate	10.06%	10.06%	10.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$182.36	$257.85	$382.47
Upside / Downside	-55.71%	-37.38%	-7.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,128.01	6,526.33	6,950.54	7,402.33	7,883.48	8,395.90	8,647.78
Payout Ratio	14.64%	29.71%	44.79%	59.86%	74.93%	90.00%	92.50%
Projected Dividends (M)	897.28	1,939.22	3,112.83	4,430.80	5,906.97	7,556.31	7,999.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.06%	10.06%	10.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,745.37	1,761.91	1,778.46
Year 2 PV (M)	2,521.59	2,569.62	2,618.10
Year 3 PV (M)	3,230.44	3,323.18	3,417.67
Year 4 PV (M)	3,876.18	4,025.25	4,178.57
Year 5 PV (M)	4,462.82	4,678.37	4,902.18
PV of Terminal Value (M)	66,885.29	70,115.88	73,470.10
Equity Value (M)	82,721.70	86,474.21	90,365.09
Shares Outstanding (M)	621.51	621.51	621.51
Fair Value	$133.10	$139.14	$145.40
Upside / Downside	-67.68%	-66.21%	-64.69%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Sona BLW Precision Forgings Limited (SONACOMS.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener