DDM Analysis: BGRIM-R.BK

Valuation Snapshot

Stable Growth	$24.56 - $138.25	$44.85
Multi-Stage	$29.76 - $32.67	$31.19
Blended Fair Value	$38.02
Current Price	$13.70
Upside	177.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.38%	5.26%	0.36	0.22	0.30	0.45	0.37	0.32	0.45	0.05	0.17	0.52
YoY Growth	-	-	67.44%	-28.33%	-33.33%	21.62%	15.63%	-28.89%	869.83%	-72.25%	-67.86%	141.30%
Dividend Yield	-	-	3.53%	0.78%	0.74%	1.28%	0.81%	0.81%	1.44%	0.18%	1.04%	3.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,968.73
(-) Cash Dividends Paid (M)	1,120.97
(=) Cash Retained (M)	847.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	393.75	246.09	147.65
Cash Retained (M)	847.76	847.76	847.76
(-) Cash Required (M)	-393.75	-246.09	-147.65
(=) Excess Retained (M)	454.02	601.67	700.11
(/) Shares Outstanding (M)	2,606.90	2,606.90	2,606.90
(=) Excess Retained per Share	0.17	0.23	0.27
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.17	0.23	0.27
(=) Adjusted Dividend	0.60	0.66	0.70
WACC / Discount Rate	5.35%	5.35%	5.35%
Growth Rate	2.82%	3.82%	4.82%
Fair Value	$24.56	$44.85	$138.25
Upside / Downside	79.25%	227.38%	909.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,968.73	2,044.01	2,122.16	2,203.30	2,287.55	2,375.01	2,446.26
Payout Ratio	56.94%	63.55%	70.16%	76.78%	83.39%	90.00%	92.50%
Projected Dividends (M)	1,120.97	1,298.98	1,488.97	1,691.59	1,907.53	2,137.51	2,262.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.35%	5.35%	5.35%
Growth Rate	2.82%	3.82%	4.82%
Year 1 PV (M)	1,221.10	1,232.98	1,244.86
Year 2 PV (M)	1,315.79	1,341.50	1,367.47
Year 3 PV (M)	1,405.22	1,446.61	1,488.82
Year 4 PV (M)	1,489.59	1,548.39	1,608.91
Year 5 PV (M)	1,569.11	1,646.91	1,727.76
PV of Terminal Value (M)	70,587.86	74,087.76	77,725.12
Equity Value (M)	77,588.67	81,304.15	85,162.94
Shares Outstanding (M)	2,606.90	2,606.90	2,606.90
Fair Value	$29.76	$31.19	$32.67
Upside / Downside	117.25%	127.65%	138.45%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 62 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
5139.KL	AEON Credit Service (M) Berhad	2.49%	$0.14	21.23%
MOBA.OL	Morrow Bank ASA	2.49%	$0.40	35.32%
NOKIA.HE	Nokia Oyj	2.49%	$0.14	65.00%
SUNI.JK	PT Sunindo Pratama Tbk	2.49%	$20.78	27.09%
TIPCO.BK	Tipco Foods Public Company Limited	2.49%	$0.19	33.58%
003220.KS	Daewon Pharmaceutical Co., Ltd.	2.48%	$297.36	78.76%
081000.KS	Iljin Diamond Co.,Ltd	2.48%	$298.16	39.09%
2489.HK	Persistence Resources Group Ltd	2.48%	$0.03	48.82%
2755.TWO	YoungQin International Co., Ltd.	2.48%	$2.90	54.00%
5474.TWO	Yuan High-Tech Development Co., Ltd.	2.48%	$3.99	63.53%
6665.TWO	Healthconn Corp.	2.48%	$0.51	86.65%
7276.T	Koito Manufacturing Co., Ltd.	2.48%	$57.37	33.13%
BREB.BR	Brederode S.A.	2.48%	$2.66	20.88%
ICBP.JK	PT Indofood CBP Sukses Makmur Tbk	2.48%	$200.00	25.69%
ILU.AX	Iluka Resources Limited	2.48%	$0.15	13.66%
LOXLEY.BK	Loxley Public Company Limited	2.48%	$0.03	32.70%
203450.KQ	UNION biometrics Co., Ltd.	2.47%	$77.45	17.43%
300138.SZ	ChenGuang Biotech Group Co., Ltd.	2.47%	$0.31	44.10%
600854.SS	Jiangsu chunlan refrigerating equipment stock co.,ltd.	2.47%	$0.12	53.56%
601108.SS	Caitong Securities Co.,Ltd.	2.47%	$0.22	38.34%
ACTINVRB.MX	Corporación Actinver, S. A. B. de C. V.	2.47%	$0.55	16.64%
ALCIS.PA	Catering International & Services S.A.	2.47%	$0.34	26.64%
QBR-A.TO	Quebecor Inc.	2.47%	$1.37	38.63%
U13.SI	United Overseas Insurance Limited	2.47%	$0.19	47.92%
002415.SZ	Hangzhou Hikvision Digital Technology Co., Ltd.	2.46%	$0.74	51.16%
2897.T	Nissin Foods Holdings Co.,Ltd.	2.46%	$71.75	42.73%
300144.SZ	Songcheng Performance Development Co.,Ltd	2.46%	$0.20	66.36%
300257.SZ	Kaishan Group Co., Ltd.	2.46%	$0.35	85.09%
4452.T	Kao Corporation	2.46%	$153.90	58.66%
6530.TWO	Axcen Photonics Corporation	2.46%	$1.53	82.52%
6571.T	QB Net Holdings Co.,Ltd.	2.46%	$34.31	43.61%
7298.T	Yachiyo Industry Co., Ltd.	2.46%	$34.07	16.58%
2478.TW	TA-I Technology Co., Ltd.	2.45%	$1.52	53.44%
603305.SS	Ningbo Xusheng Auto Technology Co., Ltd.	2.45%	$0.40	98.16%
603919.SS	JINHUI LIQUOR Co.,Ltd.	2.45%	$0.50	65.59%
688616.SS	Hangzhou Xili Intelligent Technology Co.,Ltd	2.45%	$0.30	55.59%
KALMAR.HE	Kalmar Oyj	2.45%	$1.00	44.14%
TOWR.JK	PT Sarana Menara Nusantara Tbk.	2.45%	$14.34	23.50%
VIVT3.SA	Telefônica Brasil S.A.	2.45%	$0.80	42.63%
103140.KS	Poongsan Corporation	2.44%	$2,600.49	39.75%
300017.SZ	Wangsu Science & Technology Co.,Ltd.	2.44%	$0.25	72.18%
3086.T	J. Front Retailing Co., Ltd.	2.44%	$53.53	43.66%
600182.SS	Giti Tire Corporation	2.44%	$0.37	89.97%
600785.SS	Yinchuan Xinhua Commercial (Group) Co., Ltd.	2.44%	$0.33	55.95%
601636.SS	Zhuzhou Kibing Group Co.,Ltd	2.44%	$0.15	64.94%
ELET5.SA	Centrais Elétricas Brasileiras S.A. - Eletrobrás	2.44%	$1.92	63.99%
LISN.SW	Chocoladefabriken Lindt & Sprüngli AG	2.44%	$2,845.60	50.18%
SCA-A.ST	Svenska Cellulosa Aktiebolaget SCA (publ)	2.44%	$3.00	59.52%
000858.SZ	Wuliangye Yibin Co.,Ltd.	2.43%	$2.58	35.17%
002328.SZ	Shanghai Xinpeng Industry Co.,Ltd.	2.43%	$0.16	82.89%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

B.Grimm Power Public Company Limited (BGRIM-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener