DDM Analysis: SHAWGELTIN.BO

Valuation Snapshot

Stable Growth	$1,501.57 - $7,505.31	$3,137.82
Multi-Stage	$1,197.91 - $1,314.45	$1,255.08
Blended Fair Value	$2,196.45
Current Price	$387.90
Upside	466.24%
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	$1,501.57	$3,137.82	$7,505.31
Upside / Downside	287.10%	708.93%	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)	188.57	197.83	207.44
PV of Terminal Value (M)	6,608.81	6,933.03	7,269.85
Equity Value (M)	7,248.28	7,594.26	7,953.47
Shares Outstanding (M)	6.05	6.05	6.05
Fair Value	$1,197.91	$1,255.08	$1,314.45
Upside / Downside	208.82%	223.56%	238.86%

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

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