Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Sona BLW Precision Forgings Limited (SONACOMS.BO)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

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%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202520242023202220212020201920182017
DPS14.34%0.00%3.042.881.930.721.451.561.660.000.000.00
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,225.60766.00459.60
Cash Retained (M)5,230.735,230.735,230.73
(-) Cash Required (M)-1,225.60-766.00-459.60
(=) Excess Retained (M)4,005.134,464.734,771.13
(/) Shares Outstanding (M)621.51621.51621.51
(=) Excess Retained per Share6.447.187.68
LTM Dividend per Share1.441.441.44
(+) Excess Retained per Share6.447.187.68
(=) Adjusted Dividend7.898.639.12
WACC / Discount Rate10.06%10.06%10.06%
Growth Rate5.50%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)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,128.016,526.336,950.547,402.337,883.488,395.908,647.78
Payout Ratio14.64%29.71%44.79%59.86%74.93%90.00%92.50%
Projected Dividends (M)897.281,939.223,112.834,430.805,906.977,556.317,999.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.06%10.06%10.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,745.371,761.911,778.46
Year 2 PV (M)2,521.592,569.622,618.10
Year 3 PV (M)3,230.443,323.183,417.67
Year 4 PV (M)3,876.184,025.254,178.57
Year 5 PV (M)4,462.824,678.374,902.18
PV of Terminal Value (M)66,885.2970,115.8873,470.10
Equity Value (M)82,721.7086,474.2190,365.09
Shares Outstanding (M)621.51621.51621.51
Fair Value$133.10$139.14$145.40
Upside / Downside-67.68%-66.21%-64.69%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%