Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Samvardhana Motherson International Limited (MOTHERSON.BO)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

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%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-9.47%10.07%0.540.420.280.450.000.890.390.400.000.56
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,535.864,084.912,450.95
Cash Retained (M)27,339.6027,339.6027,339.60
(-) Cash Required (M)-6,535.86-4,084.91-2,450.95
(=) Excess Retained (M)20,803.7423,254.6924,888.65
(/) Shares Outstanding (M)10,581.2910,581.2910,581.29
(=) Excess Retained per Share1.972.202.35
LTM Dividend per Share0.500.500.50
(+) Excess Retained per Share1.972.202.35
(=) Adjusted Dividend2.472.702.86
WACC / Discount Rate9.55%9.55%9.55%
Growth Rate5.50%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)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)32,679.3034,803.4537,065.6839,474.9542,040.8244,773.4746,116.68
Payout Ratio16.34%31.07%45.80%60.54%75.27%90.00%92.50%
Projected Dividends (M)5,339.7010,814.0516,977.5023,896.5131,643.2640,296.1342,657.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.55%9.55%9.55%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)9,778.759,871.449,964.13
Year 2 PV (M)13,882.3814,146.8014,413.72
Year 3 PV (M)17,669.3318,176.5518,693.39
Year 4 PV (M)21,157.3921,971.0422,807.94
Year 5 PV (M)24,363.4825,540.2426,762.05
PV of Terminal Value (M)393,834.29412,856.63432,607.01
Equity Value (M)480,685.62502,562.71525,248.23
Shares Outstanding (M)10,581.2910,581.2910,581.29
Fair Value$45.43$47.50$49.64
Upside / Downside-57.00%-55.04%-53.02%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%