DDM Analysis: ILC.SN

Valuation Snapshot

Stable Growth	$381,414.31 - $449,370.68	$421,126.13
Multi-Stage	$82,944.94 - $90,870.59	$86,834.56
Blended Fair Value	$253,980.35
Current Price	$12,999.00
Upside	1,853.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.90%	-2.12%	524.68	720.86	415.03	373.19	256.80	477.48	664.95	808.79	608.58	665.17
YoY Growth	-	-	-27.21%	73.69%	11.21%	45.33%	-46.22%	-28.19%	-17.78%	32.90%	-8.51%	2.34%
Dividend Yield	-	-	4.90%	9.00%	9.42%	11.01%	4.63%	8.71%	5.61%	6.87%	6.88%	8.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	223,757.79
(-) Cash Dividends Paid (M)	64,247.94
(=) Cash Retained (M)	159,509.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	44,751.56	27,969.72	16,781.83
Cash Retained (M)	159,509.85	159,509.85	159,509.85
(-) Cash Required (M)	-44,751.56	-27,969.72	-16,781.83
(=) Excess Retained (M)	114,758.29	131,540.13	142,728.01
(/) Shares Outstanding (M)	99.03	99.03	99.03
(=) Excess Retained per Share	1,158.86	1,328.33	1,441.30
LTM Dividend per Share	648.79	648.79	648.79
(+) Excess Retained per Share	1,158.86	1,328.33	1,441.30
(=) Adjusted Dividend	1,807.65	1,977.12	2,090.10
WACC / Discount Rate	5.81%	5.81%	5.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$381,414.31	$421,126.13	$449,370.68
Upside / Downside	2,834.18%	3,139.68%	3,356.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	223,757.79	238,302.04	253,791.68	270,288.14	287,856.86	306,567.56	315,764.59
Payout Ratio	28.71%	40.97%	53.23%	65.49%	77.74%	90.00%	92.50%
Projected Dividends (M)	64,247.94	97,633.61	135,087.97	176,998.90	223,787.51	275,910.81	292,082.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.81%	5.81%	5.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	91,409.63	92,276.07	93,142.51
Year 2 PV (M)	118,413.67	120,669.12	122,945.85
Year 3 PV (M)	145,260.76	149,430.67	153,679.64
Year 4 PV (M)	171,951.57	178,564.34	185,366.04
Year 5 PV (M)	198,486.79	208,073.77	218,027.68
PV of Terminal Value (M)	7,488,265.68	7,849,951.71	8,225,480.32
Equity Value (M)	8,213,788.09	8,598,965.69	8,998,642.02
Shares Outstanding (M)	99.03	99.03	99.03
Fair Value	$82,944.94	$86,834.56	$90,870.59
Upside / Downside	538.09%	568.01%	599.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Inversiones La Construcción S.A. (ILC.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener