DDM Analysis: RIPLEY.SN

Valuation Snapshot

Stable Growth	$517.16 - $915.96	$685.87
Multi-Stage	$769.21 - $845.15	$806.45
Blended Fair Value	$746.16
Current Price	$468.00
Upside	59.44%
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%	0.00%	0.00	20.00	5.00	14.00	11.35	11.63	12.16	10.95	11.62	15.88
YoY Growth	-	-	-100.00%	300.00%	-64.29%	23.31%	-2.41%	-4.34%	11.10%	-5.84%	-26.80%	42.82%
Dividend Yield	-	-	0.00%	9.35%	2.95%	9.87%	4.37%	5.98%	2.18%	1.77%	2.71%	5.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	74,093.35
(-) Cash Dividends Paid (M)	12,100.56
(=) Cash Retained (M)	61,992.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,818.67	9,261.67	5,557.00
Cash Retained (M)	61,992.79	61,992.79	61,992.79
(-) Cash Required (M)	-14,818.67	-9,261.67	-5,557.00
(=) Excess Retained (M)	47,174.12	52,731.12	56,435.79
(/) Shares Outstanding (M)	1,936.05	1,936.05	1,936.05
(=) Excess Retained per Share	24.37	27.24	29.15
LTM Dividend per Share	6.25	6.25	6.25
(+) Excess Retained per Share	24.37	27.24	29.15
(=) Adjusted Dividend	30.62	33.49	35.40
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	1.07%	2.07%	3.07%
Fair Value	$517.16	$685.87	$915.96
Upside / Downside	10.50%	46.55%	95.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	74,093.35	75,629.55	77,197.61	78,798.17	80,431.92	82,099.55	84,562.54
Payout Ratio	16.33%	31.07%	45.80%	60.53%	75.27%	90.00%	92.50%
Projected Dividends (M)	12,100.56	23,494.47	35,355.66	47,698.58	60,538.13	73,889.59	78,220.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	1.07%	2.07%	3.07%
Year 1 PV (M)	21,730.77	21,945.77	22,160.77
Year 2 PV (M)	30,246.69	30,848.16	31,455.56
Year 3 PV (M)	37,742.79	38,874.17	40,027.94
Year 4 PV (M)	44,306.46	46,086.09	47,918.80
Year 5 PV (M)	50,018.52	52,542.33	55,167.01
PV of Terminal Value (M)	1,305,177.81	1,371,034.00	1,439,522.12
Equity Value (M)	1,489,223.04	1,561,330.53	1,636,252.20
Shares Outstanding (M)	1,936.05	1,936.05	1,936.05
Fair Value	$769.21	$806.45	$845.15
Upside / Downside	64.36%	72.32%	80.59%

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

Ripley Corp S.A. (RIPLEY.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener