DDM Analysis: SHAWGELTIN.BO

Valuation Snapshot

Stable Growth	$1,501.71 - $7,505.31	$3,138.39
Multi-Stage	$1,197.99 - $1,314.54	$1,255.17
Blended Fair Value	$2,196.78
Current Price	$387.90
Upside	466.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.67%	9.88%	10.00	0.00	109.98	10.01	10.00	12.05	4.77	4.83	4.82	4.20
YoY Growth	-	-	0.00%	-100.00%	999.04%	0.09%	-17.05%	152.64%	-1.22%	0.14%	14.86%	7.69%
Dividend Yield	-	-	2.58%	0.00%	25.87%	4.96%	5.47%	7.74%	3.06%	3.58%	3.54%	2.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	231.80
(-) Cash Dividends Paid (M)	30.25
(=) Cash Retained (M)	201.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46.36	28.98	17.39
Cash Retained (M)	201.55	201.55	201.55
(-) Cash Required (M)	-46.36	-28.98	-17.39
(=) Excess Retained (M)	155.19	172.58	184.17
(/) Shares Outstanding (M)	6.05	6.05	6.05
(=) Excess Retained per Share	25.65	28.52	30.44
LTM Dividend per Share	5.00	5.00	5.00
(+) Excess Retained per Share	25.65	28.52	30.44
(=) Adjusted Dividend	30.65	33.52	35.44
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	3.90%	4.90%	5.90%
Fair Value	$1,501.71	$3,138.39	$7,505.31
Upside / Downside	287.14%	709.07%	1,834.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	231.80	243.16	255.07	267.57	280.68	294.44	303.27
Payout Ratio	13.05%	28.44%	43.83%	59.22%	74.61%	90.00%	92.50%
Projected Dividends (M)	30.25	69.15	111.80	158.46	209.42	264.99	280.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	3.90%	4.90%	5.90%
Year 1 PV (M)	64.61	65.23	65.85
Year 2 PV (M)	97.57	99.46	101.37
Year 3 PV (M)	129.20	132.97	136.80
Year 4 PV (M)	159.52	165.75	172.16
Year 5 PV (M)	188.58	197.83	207.44
PV of Terminal Value (M)	6,609.32	6,933.56	7,270.41
Equity Value (M)	7,248.79	7,594.79	7,954.03
Shares Outstanding (M)	6.05	6.05	6.05
Fair Value	$1,197.99	$1,255.17	$1,314.54
Upside / Downside	208.84%	223.58%	238.89%

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

Narmada Gelatines Limited (SHAWGELTIN.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener