DDM Analysis: CENCOSHOPP.SN

Valuation Snapshot

Stable Growth	$1,457.84 - $2,426.10	$1,885.04
Multi-Stage	$2,938.22 - $3,226.38	$3,079.53
Blended Fair Value	$2,482.29
Current Price	$1,541.10
Upside	61.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017
DPS	1.56%	0.00%	94.93	89.93	72.24	54.96	16.77	87.87	0.00	0.00	0.00	0.00
YoY Growth	-	-	5.56%	24.48%	31.45%	227.69%	-80.91%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	6.16%	7.03%	7.83%	3.66%	1.22%	5.68%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	214,575.78
(-) Cash Dividends Paid (M)	162,053.95
(=) Cash Retained (M)	52,521.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42,915.16	26,821.97	16,093.18
Cash Retained (M)	52,521.83	52,521.83	52,521.83
(-) Cash Required (M)	-42,915.16	-26,821.97	-16,093.18
(=) Excess Retained (M)	9,606.67	25,699.85	36,428.64
(/) Shares Outstanding (M)	1,707.16	1,707.16	1,707.16
(=) Excess Retained per Share	5.63	15.05	21.34
LTM Dividend per Share	94.93	94.93	94.93
(+) Excess Retained per Share	5.63	15.05	21.34
(=) Adjusted Dividend	100.55	109.98	116.26
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.44%	0.56%	1.56%
Fair Value	$1,457.84	$1,885.04	$2,426.10
Upside / Downside	-5.40%	22.32%	57.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	214,575.78	215,772.88	216,976.65	218,187.15	219,404.39	220,628.43	227,247.28
Payout Ratio	75.52%	78.42%	81.31%	84.21%	87.10%	90.00%	92.50%
Projected Dividends (M)	162,053.95	169,205.55	176,431.89	183,733.61	191,111.30	198,565.59	210,203.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.44%	0.56%	1.56%
Year 1 PV (M)	157,409.62	158,990.71	160,571.80
Year 2 PV (M)	152,689.95	155,772.72	158,886.29
Year 3 PV (M)	147,924.00	152,426.35	157,019.14
Year 4 PV (M)	143,137.39	148,975.54	154,990.48
Year 5 PV (M)	138,352.63	145,441.97	152,818.99
PV of Terminal Value (M)	4,276,500.06	4,495,632.72	4,723,657.60
Equity Value (M)	5,016,013.66	5,257,240.01	5,507,944.31
Shares Outstanding (M)	1,707.16	1,707.16	1,707.16
Fair Value	$2,938.22	$3,079.53	$3,226.38
Upside / Downside	90.66%	99.83%	109.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 56 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
028050.KS	Samsung Engineering Co., Ltd.	2.84%	$661.03	23.31%
097520.KS	MCNEX Co., Ltd	2.84%	$823.52	19.44%
6187.TWO	All Ring Tech Co., Ltd.	2.84%	$10.58	64.87%
CBAV3.SA	Companhia Brasileira de Alumínio	2.84%	$0.20	55.55%
CWB.TO	Canadian Western Bank	2.84%	$1.61	52.64%
GEPA3.SA	Rio Paranapanema Energia S.A.	2.84%	$0.85	18.05%
VRANDA.BK	Veranda Resort Public Company Limited	2.84%	$0.13	60.80%
002823.SZ	Shenzhen Kaizhong Precision Technology Co., Ltd.	2.83%	$0.45	63.43%
002831.SZ	ShenZhen YUTO Packaging Technology Co., Ltd.	2.83%	$0.81	49.61%
006360.KS	GS Engineering & Construction Corporation	2.83%	$532.69	91.52%
AEFES.IS	Anadolu Efes Biracilik ve Malt Sanayii Anonim Sirketi	2.83%	$0.45	25.40%
BTPN.JK	PT Bank SMBC Indonesia Tbk	2.83%	$60.33	24.97%
NHY.OL	Norsk Hydro ASA	2.83%	$2.25	46.34%
OSP2.DE	USU Software AG	2.83%	$0.52	91.56%
000850.KS	Hwacheon Machine Tool Co. Ltd	2.82%	$1,050.00	33.65%
2205.HK	Kangqiao Service Group Limited	2.82%	$0.04	36.89%
2458.HK	Gala Technology Holding Limited	2.82%	$0.18	14.30%
688526.SS	Wuhan Keqian Biology Co.,Ltd	2.82%	$0.43	43.47%
7148.KL	Duopharma Biotech Berhad	2.82%	$0.04	40.32%
8438.TW	Amia Co.,Ltd	2.82%	$1.30	78.73%
9304.T	The Shibusawa Warehouse Co., Ltd.	2.82%	$35.90	36.66%
SANOFI.BO	Sanofi India Limited	2.82%	$117.02	81.35%
9742.T	INES Corporation	2.81%	$54.87	87.98%
CNH	CNH Industrial N.V.	2.81%	$0.26	55.11%
FLUG-B.CO	Flügger group A/S	2.81%	$8.95	46.55%
LNF.TO	Leon's Furniture Limited	2.81%	$0.79	31.40%
2071.TWO	Chen Nan Iron Wire Co.,Ltd	2.80%	$0.43	12.28%
298690.KS	Air Busan Co., Ltd.	2.80%	$49.26	10.96%
6004.SR	CATRION Catering Holding Company	2.80%	$2.29	55.90%
603105.SS	Zhejiang Sunoren Solar Technology Co.,Ltd.	2.80%	$0.26	66.36%
6953.TWO	Gudeng Equipment Co., Ltd.	2.80%	$5.99	78.26%
7752.T	Ricoh Company, Ltd.	2.80%	$38.53	35.99%
8058.T	Mitsubishi Corporation	2.80%	$100.52	49.75%
9433.T	KDDI Corporation	2.80%	$75.80	40.77%
MTEL.JK	PT Dayamitra Telekomunikasi Tbk.	2.80%	$18.45	70.48%
2027.TW	Ta Chen Stainless Pipe Co., Ltd.	2.79%	$1.00	38.56%
5032.KL	Bintulu Port Holdings Berhad	2.79%	$0.15	50.65%
600801.SS	Huaxin Cement Co., Ltd.	2.79%	$0.68	48.06%
6750.T	Elecom Co., Ltd.	2.79%	$47.98	38.00%
9607.SR	ASG Plastic Factory Co.	2.79%	$1.20	28.09%
BNII.JK	PT Bank Maybank Indonesia Tbk	2.79%	$5.86	28.55%
BTPS.JK	PT Bank BTPN Syariah Tbk	2.79%	$33.70	22.52%
GLOBAL-R.BK	Siam Global House Public Company Limited	2.79%	$0.18	46.58%
JST.DE	JOST Werke AG	2.79%	$1.50	76.92%
KMDA	Kamada Ltd.	2.79%	$0.20	56.42%
PSSA3.SA	Porto Seguro S.A.	2.79%	$1.34	27.11%
000950.KS	Chonbang Co., Ltd.	2.78%	$1,000.76	3.75%
001338.SZ	GDH Supertime Group Company Limited	2.78%	$0.34	50.86%
082920.KQ	VITZROCELL Co.,Ltd.	2.78%	$459.92	17.96%
600469.SS	Aeolus Tyre Co., Ltd.	2.78%	$0.19	61.56%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Cencosud Shopping S.A. (CENCOSHOPP.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener