DDM Analysis: ZFSTEERING.BO

Valuation Snapshot

Stable Growth	$1,915.24 - $2,256.47	$2,114.65
Multi-Stage	$1,547.96 - $1,698.87	$1,622.01
Blended Fair Value	$1,868.33
Current Price	$1,016.95
Upside	83.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	170.42%	-0.23%	7.75	5.09	0.00	0.09	0.09	0.05	9.40	9.36	0.03	26.22
YoY Growth	-	-	52.21%	0.00%	-100.00%	0.00%	60.00%	-99.43%	0.44%	34,828.00%	-99.90%	230.94%
Dividend Yield	-	-	0.66%	0.44%	0.00%	0.02%	0.02%	0.02%	1.87%	0.89%	0.00%	1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	105.90
(-) Cash Dividends Paid (M)	35.80
(=) Cash Retained (M)	70.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21.18	13.24	7.94
Cash Retained (M)	70.10	70.10	70.10
(-) Cash Required (M)	-21.18	-13.24	-7.94
(=) Excess Retained (M)	48.92	56.86	62.16
(/) Shares Outstanding (M)	9.33	9.33	9.33
(=) Excess Retained per Share	5.24	6.09	6.66
LTM Dividend per Share	3.84	3.84	3.84
(+) Excess Retained per Share	5.24	6.09	6.66
(=) Adjusted Dividend	9.08	9.93	10.50
WACC / Discount Rate	-1.19%	-1.19%	-1.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,915.24	$2,114.65	$2,256.47
Upside / Downside	88.33%	107.94%	121.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	105.90	112.78	120.11	127.92	136.24	145.09	149.44
Payout Ratio	33.81%	45.04%	56.28%	67.52%	78.76%	90.00%	92.50%
Projected Dividends (M)	35.80	50.80	67.60	86.38	107.30	130.58	138.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.19%	-1.19%	-1.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	50.93	51.42	51.90
Year 2 PV (M)	67.95	69.24	70.55
Year 3 PV (M)	87.04	89.54	92.08
Year 4 PV (M)	108.40	112.57	116.86
Year 5 PV (M)	132.26	138.65	145.28
PV of Terminal Value (M)	14,001.35	14,677.62	15,379.78
Equity Value (M)	14,447.94	15,139.05	15,856.45
Shares Outstanding (M)	9.33	9.33	9.33
Fair Value	$1,547.96	$1,622.01	$1,698.87
Upside / Downside	52.22%	59.50%	67.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ZF Steering Gear (India) Limited (ZFSTEERING.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener