DDM Analysis: MOTHERSON.BO

Valuation Snapshot

Stable Growth	$64.38 - $149.89	$94.40
Multi-Stage	$45.43 - $49.64	$47.50
Blended Fair Value	$70.95
Current Price	$105.65
Upside	-32.85%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-9.47%	10.07%	0.54	0.42	0.28	0.45	0.00	0.89	0.39	0.40	0.00	0.56
YoY Growth	-	-	30.43%	50.07%	-37.81%	94,380.00%	-99.95%	128.43%	-1.50%	26,168.75%	-99.73%	169.09%
Dividend Yield	-	-	0.53%	0.32%	0.49%	0.85%	0.00%	3.46%	1.14%	0.77%	0.00%	1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,679.30
(-) Cash Dividends Paid (M)	5,339.70
(=) Cash Retained (M)	27,339.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,535.86	4,084.91	2,450.95
Cash Retained (M)	27,339.60	27,339.60	27,339.60
(-) Cash Required (M)	-6,535.86	-4,084.91	-2,450.95
(=) Excess Retained (M)	20,803.74	23,254.69	24,888.65
(/) Shares Outstanding (M)	10,581.29	10,581.29	10,581.29
(=) Excess Retained per Share	1.97	2.20	2.35
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	1.97	2.20	2.35
(=) Adjusted Dividend	2.47	2.70	2.86
WACC / Discount Rate	9.55%	9.55%	9.55%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$64.38	$94.40	$149.89
Upside / Downside	-39.06%	-10.65%	41.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,679.30	34,803.45	37,065.68	39,474.95	42,040.82	44,773.47	46,116.68
Payout Ratio	16.34%	31.07%	45.80%	60.54%	75.27%	90.00%	92.50%
Projected Dividends (M)	5,339.70	10,814.05	16,977.50	23,896.51	31,643.26	40,296.13	42,657.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.55%	9.55%	9.55%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9,778.75	9,871.44	9,964.13
Year 2 PV (M)	13,882.38	14,146.80	14,413.72
Year 3 PV (M)	17,669.33	18,176.55	18,693.39
Year 4 PV (M)	21,157.39	21,971.04	22,807.94
Year 5 PV (M)	24,363.48	25,540.24	26,762.05
PV of Terminal Value (M)	393,834.29	412,856.63	432,607.01
Equity Value (M)	480,685.62	502,562.71	525,248.23
Shares Outstanding (M)	10,581.29	10,581.29	10,581.29
Fair Value	$45.43	$47.50	$49.64
Upside / Downside	-57.00%	-55.04%	-53.02%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Samvardhana Motherson International Limited (MOTHERSON.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener