DDM Analysis: SAUCE.BK

Valuation Snapshot

Stable Growth	$38.32 - $82.83	$54.77
Multi-Stage	$56.26 - $61.66	$58.91
Blended Fair Value	$56.84
Current Price	$37.75
Upside	50.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.68%	2.45%	1.72	1.65	1.60	1.25	1.15	0.99	1.00	1.15	1.15	1.10
YoY Growth	-	-	4.24%	3.13%	28.00%	8.70%	16.16%	-1.00%	-13.04%	0.00%	4.55%	-18.52%
Dividend Yield	-	-	4.52%	3.95%	5.07%	4.06%	4.18%	4.34%	4.34%	5.06%	4.63%	4.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	745.29
(-) Cash Dividends Paid (M)	644.40
(=) Cash Retained (M)	100.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	149.06	93.16	55.90
Cash Retained (M)	100.89	100.89	100.89
(-) Cash Required (M)	-149.06	-93.16	-55.90
(=) Excess Retained (M)	-48.16	7.73	45.00
(/) Shares Outstanding (M)	360.43	360.43	360.43
(=) Excess Retained per Share	-0.13	0.02	0.12
LTM Dividend per Share	1.79	1.79	1.79
(+) Excess Retained per Share	-0.13	0.02	0.12
(=) Adjusted Dividend	1.65	1.81	1.91
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.91%	2.91%	3.91%
Fair Value	$38.32	$54.77	$82.83
Upside / Downside	1.51%	45.09%	119.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	745.29	766.98	789.30	812.27	835.91	860.24	886.05
Payout Ratio	86.46%	87.17%	87.88%	88.58%	89.29%	90.00%	92.50%
Projected Dividends (M)	644.40	668.58	693.62	719.55	746.41	774.21	819.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.91%	2.91%	3.91%
Year 1 PV (M)	622.79	628.90	635.01
Year 2 PV (M)	601.86	613.73	625.71
Year 3 PV (M)	581.60	598.89	616.51
Year 4 PV (M)	561.98	584.36	607.41
Year 5 PV (M)	542.99	570.16	598.41
PV of Terminal Value (M)	17,367.56	18,236.55	19,139.98
Equity Value (M)	20,278.77	21,232.58	22,223.03
Shares Outstanding (M)	360.43	360.43	360.43
Fair Value	$56.26	$58.91	$61.66
Upside / Downside	49.04%	56.05%	63.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Thaitheparos Public Company Limited (SAUCE.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener