DDM Analysis: GPSC-R.BK

Valuation Snapshot

Stable Growth	$67.43 - $343.60	$138.52
Multi-Stage	$48.35 - $52.94	$50.60
Blended Fair Value	$94.56
Current Price	$29.25
Upside	223.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.93%	36.42%	0.89	0.60	1.20	1.50	1.30	0.93	0.66	0.61	0.56	0.40
YoY Growth	-	-	48.33%	-50.00%	-20.00%	15.38%	39.39%	40.41%	8.70%	9.52%	40.47%	896.67%
Dividend Yield	-	-	3.32%	1.14%	1.76%	2.07%	1.69%	1.63%	1.28%	0.90%	1.85%	1.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,929.12
(-) Cash Dividends Paid (M)	2,537.76
(=) Cash Retained (M)	2,391.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	985.82	616.14	369.68
Cash Retained (M)	2,391.36	2,391.36	2,391.36
(-) Cash Required (M)	-985.82	-616.14	-369.68
(=) Excess Retained (M)	1,405.54	1,775.22	2,021.68
(/) Shares Outstanding (M)	2,823.52	2,823.52	2,823.52
(=) Excess Retained per Share	0.50	0.63	0.72
LTM Dividend per Share	0.90	0.90	0.90
(+) Excess Retained per Share	0.50	0.63	0.72
(=) Adjusted Dividend	1.40	1.53	1.61
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$67.43	$138.52	$343.60
Upside / Downside	130.52%	373.57%	1,074.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,929.12	5,194.84	5,474.88	5,770.02	6,081.07	6,408.89	6,601.15
Payout Ratio	51.48%	59.19%	66.89%	74.59%	82.30%	90.00%	92.50%
Projected Dividends (M)	2,537.76	3,074.72	3,662.20	4,304.09	5,004.54	5,768.00	6,106.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	2,858.25	2,885.63	2,913.01
Year 2 PV (M)	3,164.68	3,225.60	3,287.11
Year 3 PV (M)	3,457.51	3,557.82	3,660.06
Year 4 PV (M)	3,737.14	3,882.41	4,031.88
Year 5 PV (M)	4,004.01	4,199.50	4,402.55
PV of Terminal Value (M)	119,299.84	125,124.47	131,174.41
Equity Value (M)	136,521.42	142,875.43	149,469.01
Shares Outstanding (M)	2,823.52	2,823.52	2,823.52
Fair Value	$48.35	$50.60	$52.94
Upside / Downside	65.30%	73.00%	80.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 70 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6101.T	Tsugami Corporation	2.08%	$59.70	21.18%
9549.SR	Abdulaziz and Mansour Ibrahim Albabtin Co.	2.08%	$0.50	29.71%
FPAR-A.ST	FastPartner AB (publ)	2.08%	$0.97	55.03%
GRNG.ST	Gränges AB (publ)	2.08%	$3.09	34.78%
ZGN	Ermenegildo Zegna N.V.	2.08%	$0.22	28.26%
000983.SZ	Shanxi Coking Coal Energy Group Co.,Ltd.	2.07%	$0.13	44.44%
006090.KS	Oyang Corporation	2.07%	$187.55	43.67%
0O1O.L	Vetoquinol S.A.	2.07%	$1.74	19.10%
1748.HK	Xin Yuan Enterprises Group Limited	2.07%	$0.04	62.70%
4677.KL	YTL Corporation Berhad	2.07%	$0.04	26.42%
603136.SS	Jiangsu Tianmu Lake Tourism Co.,Ltd	2.07%	$0.24	64.23%
7965.T	Zojirushi Corporation	2.07%	$32.35	36.35%
MRSA3B.SA	MRS Logística S.A.	2.07%	$0.81	18.86%
OCL.AX	Objective Corporation Limited	2.07%	$0.34	57.76%
TRTN	Triton International Limited	2.07%	$1.65	28.50%
001219.SZ	Qingdao Foods CO.,LTD.	2.06%	$0.29	55.25%
002351.SZ	Edifier Technology Co., Ltd.	2.06%	$0.25	53.80%
004830.KS	Duksung Co., Ltd.	2.06%	$100.30	19.66%
600120.SS	Zhejiang Orient Financial Holdings Group Co., Ltd.	2.06%	$0.13	32.28%
600143.SS	Kingfa Sci. & Tech. Co., Ltd.	2.06%	$0.40	85.82%
7735.T	SCREEN Holdings Co., Ltd.	2.06%	$314.43	32.13%
ALSO3.SA	Aliansce Sonae Shopping Centers S.A.	2.06%	$0.52	9.27%
MLIA.JK	PT Mulia Industrindo Tbk	2.06%	$6.98	27.72%
REA.AX	REA Group Limited	2.06%	$3.81	51.46%
THEON.AS	Theon International PLC	2.06%	$0.55	52.53%
000902.SZ	YONFER Agricultural Technology Co., Ltd.	2.05%	$0.32	26.06%
002938.SZ	Avary Holding(Shenzhen)Co., Limited	2.05%	$1.04	59.37%
036930.KQ	JUSUNG ENGINEERING Co., Ltd.	2.05%	$625.50	45.79%
086280.KS	Hyundai Glovis Co., Ltd.	2.05%	$3,700.10	19.97%
2730.T	EDION Corporation	2.05%	$43.41	30.64%
4191.SR	Abdullah Saad Mohammed Abo Moati for Bookstores Company	2.05%	$1.01	76.56%
9527.SR	Ame Company For Medical Supplies	2.05%	$2.00	27.73%
BMIN3.SA	Banco Mercantil de Investimentos S.A.	2.05%	$0.47	28.32%
GUAR3.SA	Guararapes Confecções S.A.	2.05%	$0.18	20.09%
MGROS.IS	Migros Ticaret A.S.	2.05%	$10.88	31.41%
MLL.DE	Müller - Die lila Logistik AG	2.05%	$0.10	6.76%
RAY-A.TO	Stingray Group Inc.	2.05%	$0.30	39.32%
VIVA3.SA	Vivara Participações S.A.	2.05%	$0.66	20.93%
268280.KS	Miwon Specialty Chemical Co., Ltd.	2.04%	$2,814.57	22.79%
2869.HK	Greentown Service Group Co. Ltd.	2.04%	$0.09	17.96%
450330.KQ	Hass	2.04%	$131.79	35.27%
605589.SS	Jinan Shengquan Group Share Holding Co., Ltd.	2.04%	$0.58	44.86%
CEK.DE	CeoTronics AG	2.04%	$0.26	34.71%
CSAP.JK	PT Catur Sentosa Adiprana Tbk	2.04%	$6.50	30.53%
ROTH.PA	Rothschild & Co SCA	2.04%	$0.78	13.71%
2476.TW	G-SHANK Enterprise Co., Ltd.	2.03%	$1.85	49.48%
2852.KL	Cahya Mata Sarawak Berhad	2.03%	$0.03	28.80%
3788.HK	China Hanking Holdings Limited	2.03%	$0.08	36.16%
4004.SR	Dallah Healthcare Company	2.03%	$2.54	49.37%
601607.SS	Shanghai Pharmaceuticals Holding Co., Ltd	2.03%	$0.36	23.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Global Power Synergy Public Company Limited (GPSC-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener