DDM Analysis: TASCO-R.BK

Valuation Snapshot

Stable Growth	$4.67 - $6.30	$5.50
Multi-Stage	$9.82 - $10.77	$10.28
Blended Fair Value	$7.89
Current Price	$14.60
Upside	-45.94%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.40%	26.27%	0.99	1.23	1.04	1.53	1.38	0.69	0.88	0.88	0.68	0.58
YoY Growth	-	-	-20.01%	19.09%	-32.27%	10.78%	99.91%	-21.44%	0.41%	29.24%	17.18%	503.67%
Dividend Yield	-	-	6.96%	7.77%	5.29%	9.22%	6.68%	4.02%	5.50%	5.06%	2.63%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,600.41
(-) Cash Dividends Paid (M)	1,422.37
(=) Cash Retained (M)	178.04

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	320.08	200.05	120.03
Cash Retained (M)	178.04	178.04	178.04
(-) Cash Required (M)	-320.08	-200.05	-120.03
(=) Excess Retained (M)	-142.04	-22.01	58.01
(/) Shares Outstanding (M)	1,597.76	1,597.76	1,597.76
(=) Excess Retained per Share	-0.09	-0.01	0.04
LTM Dividend per Share	0.89	0.89	0.89
(+) Excess Retained per Share	-0.09	-0.01	0.04
(=) Adjusted Dividend	0.80	0.88	0.93
WACC / Discount Rate	9.21%	9.21%	9.21%
Growth Rate	-6.80%	-5.80%	-4.80%
Fair Value	$4.67	$5.50	$6.30
Upside / Downside	-68.04%	-62.31%	-56.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,600.41	1,507.61	1,420.18	1,337.83	1,260.25	1,187.17	1,222.79
Payout Ratio	88.88%	89.10%	89.33%	89.55%	89.78%	90.00%	92.50%
Projected Dividends (M)	1,422.37	1,343.28	1,268.58	1,198.03	1,131.39	1,068.45	1,131.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.21%	9.21%	9.21%
Growth Rate	-6.80%	-5.80%	-4.80%
Year 1 PV (M)	1,216.98	1,230.04	1,243.10
Year 2 PV (M)	1,041.25	1,063.71	1,086.42
Year 3 PV (M)	890.88	919.87	949.47
Year 4 PV (M)	762.23	795.47	829.79
Year 5 PV (M)	652.15	687.89	725.19
PV of Terminal Value (M)	11,123.83	11,733.53	12,369.69
Equity Value (M)	15,687.31	16,430.51	17,203.65
Shares Outstanding (M)	1,597.76	1,597.76	1,597.76
Fair Value	$9.82	$10.28	$10.77
Upside / Downside	-32.75%	-29.57%	-26.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 137 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600191.SS	Baotou Huazi Industry Co., Ltd	0.06%	$0.01	9.61%
600288.SS	Daheng New Epoch Technology Inc.	0.06%	$0.01	8.37%
600486.SS	Jiangsu Yangnong Chemical Co., Ltd.	0.06%	$0.04	1.25%
600490.SS	Pengxin International Mining Co.,Ltd	0.06%	$0.00	4.03%
600615.SS	Chongqing Fenghwa Group Co., Ltd.	0.06%	$0.01	15.34%
600654.SS	China Security Co., Ltd.	0.06%	$0.00	3.19%
603068.SS	Beken Corporation	0.06%	$0.02	19.57%
603328.SS	Guangdong Ellington Electronics Technology Co.,Ltd	0.06%	$0.01	1.50%
605080.SS	Zhejiang Natural Outdoor Goods Inc.	0.06%	$0.01	0.98%
688017.SS	Leader Harmonious Drive Systems Co., Ltd.	0.06%	$0.12	25.12%
688585.SS	Swancor Advanced Materials Co., Ltd.	0.06%	$0.07	34.27%
688696.SS	Chengdu Xgimi Technology Co.,Ltd.	0.06%	$0.07	1.87%
AAIF.L	abrdn Asian Income Fund Limited	0.06%	$0.16	36.85%
AKSGY.IS	Akis Gayrimenkul Yatirim Ortakligi A.S.	0.06%	$0.00	0.27%
ALTF.TA	Altshuler Shaham Finance Ltd	0.06%	$0.42	73.06%
BAKK.L	Bakkavor Group plc	0.06%	$0.15	87.07%
BLV.L	Belvoir Group PLC	0.06%	$0.17	44.51%
BNZL.L	Bunzl plc	0.06%	$1.26	47.00%
BRIG.L	BlackRock Income and Growth Investment Trust plc	0.06%	$0.14	68.68%
BWY.L	Bellway p.l.c.	0.06%	$1.69	70.03%
CAPD.L	Capital Limited	0.06%	$0.07	24.60%
CASP.L	Caspian Sunrise plc	0.06%	$0.00	25.15%
CSSG.L	Croma Security Solutions Group plc	0.06%	$0.04	46.50%
DNET.JK	PT Indoritel Makmur Internasional Tbk.	0.06%	$5.00	6.08%
DWHA.L	Dewhurst Group Plc	0.06%	$0.36	25.82%
ELSPC.TA	Elspec Engineering Ltd	0.06%	$0.25	80.53%
EPWN.L	Epwin Group Plc	0.06%	$0.07	37.55%
ETGA.TA	ETGA Group Ltd	0.06%	$1.55	89.99%
FIBIH.TA	F.I.B.I. Holdings Ltd	0.06%	$16.92	41.38%
HSL.L	The Henderson Smaller Companies Investment Trust plc	0.06%	$0.50	70.94%
HSX.L	Hiscox Ltd	0.06%	$0.77	20.38%
HVO.L	hVIVO plc	0.06%	$0.00	12.02%
IBT.L	International Biotechnology Trust plc	0.06%	$0.61	57.78%
IDIN.TA	I.D.I. Insurance Company Ltd.	0.06%	$14.75	68.21%
IGG.L	IG Group Holdings plc	0.06%	$0.81	31.08%
IHP.L	IntegraFin Holdings plc	0.06%	$0.21	67.29%
ITRK.L	Intertek Group plc	0.06%	$2.66	64.13%
IVPU.L	Invesco Perpetual Select Trust plc - UK Equity Share Portfolio	0.06%	$0.12	35.31%
JMI.L	JPMorgan UK Smaller Companies Investment Trust Plc	0.06%	$0.16	23.47%
JUGI.L	JPMorgan UK Small Cap Growth & Income Plc	0.06%	$0.20	53.22%
LAAC	Lithium Americas (Argentina) Corp.	0.06%	$0.00	0.02%
LWDB.L	The Law Debenture Corporation p.l.c.	0.06%	$0.66	28.04%
MGRO.JK	PT Mahkota Group Tbk	0.06%	$0.43	7.88%
MTVW.L	Mountview Estates PLC	0.06%	$5.25	42.08%
NAWI.TA	Nawi Brothers Group Ltd	0.06%	$3.28	46.36%
NTN.L	Northern 3 VCT PLC	0.06%	$0.05	76.12%
PSON.L	Pearson plc	0.06%	$0.63	53.29%
RCDO.L	Ricardo plc	0.06%	$0.24	49.35%
RMKE.JK	PT RMK Energy Tbk	0.06%	$3.50	6.74%
SALM.OL	SalMar ASA	0.06%	$0.36	4.26%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tipco Asphalt Public Company Limited (TASCO-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener