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 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

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