DDM Analysis: ENGI.PA

Valuation Snapshot

Stable Growth	$67.63 - $149.43	$97.41
Multi-Stage	$91.92 - $100.72	$96.24
Blended Fair Value	$96.83
Current Price	$19.93
Upside	385.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.82%	1.09%	1.71	1.67	1.10	0.76	0.26	0.98	1.04	1.18	1.30	1.28
YoY Growth	-	-	1.97%	52.61%	43.36%	199.36%	-73.82%	-6.47%	-11.67%	-9.00%	1.54%	-16.48%
Dividend Yield	-	-	11.14%	10.51%	8.19%	5.88%	2.04%	6.77%	8.32%	8.30%	10.71%	7.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,622.50
(-) Cash Dividends Paid (M)	6,633.00
(=) Cash Retained (M)	1,989.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,724.50	1,077.81	646.69
Cash Retained (M)	1,989.50	1,989.50	1,989.50
(-) Cash Required (M)	-1,724.50	-1,077.81	-646.69
(=) Excess Retained (M)	265.00	911.69	1,342.81
(/) Shares Outstanding (M)	2,431.55	2,431.55	2,431.55
(=) Excess Retained per Share	0.11	0.37	0.55
LTM Dividend per Share	2.73	2.73	2.73
(+) Excess Retained per Share	0.11	0.37	0.55
(=) Adjusted Dividend	2.84	3.10	3.28
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	2.21%	3.21%	4.21%
Fair Value	$67.63	$97.41	$149.43
Upside / Downside	239.33%	388.78%	649.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,622.50	8,899.32	9,185.03	9,479.91	9,784.25	10,098.37	10,401.32
Payout Ratio	76.93%	79.54%	82.16%	84.77%	87.39%	90.00%	92.50%
Projected Dividends (M)	6,633.00	7,078.64	7,546.05	8,036.18	8,550.00	9,088.53	9,621.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	2.21%	3.21%	4.21%
Year 1 PV (M)	6,582.34	6,646.74	6,711.14
Year 2 PV (M)	6,525.00	6,653.31	6,782.86
Year 3 PV (M)	6,461.62	6,653.14	6,848.40
Year 4 PV (M)	6,392.76	6,646.64	6,908.00
Year 5 PV (M)	6,318.97	6,634.20	6,961.88
PV of Terminal Value (M)	191,238.14	200,778.11	210,695.06
Equity Value (M)	223,518.83	234,012.12	244,907.34
Shares Outstanding (M)	2,431.55	2,431.55	2,431.55
Fair Value	$91.92	$96.24	$100.72
Upside / Downside	361.24%	382.89%	405.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Engie S.A. (ENGI.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener