DDM Analysis: KIMBERA.MX

Valuation Snapshot

Stable Growth	$86.67 - $472.64	$168.60
Multi-Stage	$111.02 - $121.92	$116.37
Blended Fair Value	$142.48
Current Price	$34.40
Upside	314.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	2.71%	1.87	1.63	1.65	1.73	1.61	0.00	0.00	1.59	1.54	0.75
YoY Growth	-	-	14.81%	-1.22%	-4.78%	7.30%	0.00%	0.00%	-100.00%	3.62%	105.11%	-47.61%
Dividend Yield	-	-	5.58%	4.20%	4.34%	6.19%	4.62%	0.00%	0.00%	4.76%	3.79%	1.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,459.86
(-) Cash Dividends Paid (M)	4,290.45
(=) Cash Retained (M)	3,169.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,491.97	932.48	559.49
Cash Retained (M)	3,169.41	3,169.41	3,169.41
(-) Cash Required (M)	-1,491.97	-932.48	-559.49
(=) Excess Retained (M)	1,677.44	2,236.92	2,609.92
(/) Shares Outstanding (M)	3,057.78	3,057.78	3,057.78
(=) Excess Retained per Share	0.55	0.73	0.85
LTM Dividend per Share	1.40	1.40	1.40
(+) Excess Retained per Share	0.55	0.73	0.85
(=) Adjusted Dividend	1.95	2.13	2.26
WACC / Discount Rate	5.03%	5.03%	5.03%
Growth Rate	2.72%	3.72%	4.72%
Fair Value	$86.67	$168.60	$472.64
Upside / Downside	151.94%	390.12%	1,273.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,459.86	7,737.38	8,025.23	8,323.78	8,633.44	8,954.62	9,223.26
Payout Ratio	57.51%	64.01%	70.51%	77.01%	83.50%	90.00%	92.50%
Projected Dividends (M)	4,290.45	4,952.78	5,658.45	6,409.77	7,209.16	8,059.16	8,531.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.03%	5.03%	5.03%
Growth Rate	2.72%	3.72%	4.72%
Year 1 PV (M)	4,669.97	4,715.43	4,760.90
Year 2 PV (M)	5,030.69	5,129.12	5,228.50
Year 3 PV (M)	5,373.26	5,531.72	5,693.27
Year 4 PV (M)	5,698.29	5,923.45	6,155.22
Year 5 PV (M)	6,006.41	6,304.52	6,614.36
PV of Terminal Value (M)	312,697.29	328,217.38	344,347.67
Equity Value (M)	339,475.91	355,821.62	372,799.91
Shares Outstanding (M)	3,057.78	3,057.78	3,057.78
Fair Value	$111.02	$116.37	$121.92
Upside / Downside	222.73%	238.27%	254.41%

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

Kimberly-Clark de México, S. A. B. de C. V. (KIMBERA.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener