DDM Analysis: ZEEL.BO

Valuation Snapshot

Stable Growth	$32.69 - $45.02	$38.91
Multi-Stage	$52.82 - $58.11	$55.41
Blended Fair Value	$47.16
Current Price	$112.37
Upside	-58.03%
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	-25.12%	-8.55%	1.00	0.00	3.00	2.50	0.30	4.25	4.33	2.50	2.71	4.22
YoY Growth	-	-	0.00%	-100.00%	20.03%	727.93%	-92.89%	-1.92%	73.45%	-7.98%	-35.65%	72.53%
Dividend Yield	-	-	0.68%	0.00%	1.69%	1.17%	0.14%	2.48%	1.21%	0.46%	0.55%	0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,722.00
(-) Cash Dividends Paid (M)	961.00
(=) Cash Retained (M)	4,761.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,144.40	715.25	429.15
Cash Retained (M)	4,761.00	4,761.00	4,761.00
(-) Cash Required (M)	-1,144.40	-715.25	-429.15
(=) Excess Retained (M)	3,616.60	4,045.75	4,331.85
(/) Shares Outstanding (M)	960.52	960.52	960.52
(=) Excess Retained per Share	3.77	4.21	4.51
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	3.77	4.21	4.51
(=) Adjusted Dividend	4.77	5.21	5.51
WACC / Discount Rate	9.95%	9.95%	9.95%
Growth Rate	-4.04%	-3.04%	-2.04%
Fair Value	$32.69	$38.91	$45.02
Upside / Downside	-70.91%	-65.38%	-59.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,722.00	5,547.90	5,379.09	5,215.42	5,056.73	4,902.87	5,049.96
Payout Ratio	16.79%	31.44%	46.08%	60.72%	75.36%	90.00%	92.50%
Projected Dividends (M)	961.00	1,744.03	2,478.52	3,166.70	3,810.70	4,412.59	4,671.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.95%	9.95%	9.95%
Growth Rate	-4.04%	-3.04%	-2.04%
Year 1 PV (M)	1,569.88	1,586.24	1,602.60
Year 2 PV (M)	2,008.25	2,050.33	2,092.84
Year 3 PV (M)	2,309.65	2,382.61	2,457.10
Year 4 PV (M)	2,501.83	2,607.76	2,717.02
Year 5 PV (M)	2,607.71	2,746.45	2,891.04
PV of Terminal Value (M)	39,736.08	41,850.19	44,053.35
Equity Value (M)	50,733.41	53,223.59	55,813.95
Shares Outstanding (M)	960.52	960.52	960.52
Fair Value	$52.82	$55.41	$58.11
Upside / Downside	-53.00%	-50.69%	-48.29%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zee Entertainment Enterprises Limited (ZEEL.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener