DDM Analysis: FRAGUAB.MX

Valuation Snapshot

Stable Growth	$1,006.55 - $2,312.40	$1,469.22
Multi-Stage	$726.51 - $793.10	$759.21
Blended Fair Value	$1,114.21
Current Price	$552.00
Upside	101.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.62%	26.12%	12.22	10.70	9.68	9.02	2.94	2.77	1.60	1.50	1.40	1.30
YoY Growth	-	-	14.22%	10.51%	7.37%	206.45%	6.45%	72.79%	6.67%	7.14%	7.69%	8.33%
Dividend Yield	-	-	2.33%	1.56%	2.02%	2.72%	1.09%	1.15%	0.60%	0.61%	0.62%	0.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,022.26
(-) Cash Dividends Paid (M)	1,546.98
(=) Cash Retained (M)	3,475.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,004.45	627.78	376.67
Cash Retained (M)	3,475.28	3,475.28	3,475.28
(-) Cash Required (M)	-1,004.45	-627.78	-376.67
(=) Excess Retained (M)	2,470.83	2,847.50	3,098.61
(/) Shares Outstanding (M)	102.58	102.58	102.58
(=) Excess Retained per Share	24.09	27.76	30.21
LTM Dividend per Share	15.08	15.08	15.08
(+) Excess Retained per Share	24.09	27.76	30.21
(=) Adjusted Dividend	39.17	42.84	45.29
WACC / Discount Rate	9.61%	9.61%	9.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,006.55	$1,469.22	$2,312.40
Upside / Downside	82.35%	166.16%	318.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,022.26	5,348.71	5,696.37	6,066.64	6,460.97	6,880.93	7,087.36
Payout Ratio	30.80%	42.64%	54.48%	66.32%	78.16%	90.00%	92.50%
Projected Dividends (M)	1,546.98	2,280.79	3,103.47	4,023.45	5,049.93	6,192.84	6,555.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.61%	9.61%	9.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,061.38	2,080.91	2,100.45
Year 2 PV (M)	2,535.07	2,583.35	2,632.09
Year 3 PV (M)	2,970.38	3,055.65	3,142.53
Year 4 PV (M)	3,369.52	3,499.11	3,632.39
Year 5 PV (M)	3,734.60	3,914.98	4,102.27
PV of Terminal Value (M)	59,852.34	62,743.23	65,744.76
Equity Value (M)	74,523.28	77,877.23	81,354.50
Shares Outstanding (M)	102.58	102.58	102.58
Fair Value	$726.51	$759.21	$793.10
Upside / Downside	31.61%	37.54%	43.68%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 73 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0FNZ.L	Ponsse Oyj	1.93%	$0.50	25.56%
5278.TWO	Sunfun Info Co., Ltd.	1.93%	$0.61	63.56%
7080.T	Sportsfield Co., Ltd.	1.93%	$15.88	18.18%
CROS.PA	Crosswood S.A.	1.93%	$0.21	60.81%
SALFACORP.SN	SalfaCorp S.A.	1.93%	$23.48	29.64%
004770.KS	Sunny Electronics Corp.	1.92%	$30.30	25.98%
0083.HK	Sino Land Company Limited	1.92%	$0.20	21.48%
114090.KS	Grand Korea Leisure Co., Ltd.	1.92%	$281.61	39.11%
200880.KS	Seoyon E-Hwa Co., Ltd.	1.92%	$250.04	6.17%
2874.T	Yokorei Co.,Ltd.	1.92%	$24.25	72.26%
600642.SS	Shenergy Company Limited	1.92%	$0.15	18.42%
600995.SS	China Southern Power Grid Energy Storage Co., Ltd.	1.92%	$0.24	50.98%
603158.SS	Changzhou Tenglong AutoPartsCo.,Ltd.	1.92%	$0.20	63.30%
603214.SS	Shanghai Aiyingshi Co.,Ltd	1.92%	$0.33	41.13%
603298.SS	Hangcha Group Co., Ltd	1.92%	$0.51	30.38%
603725.SS	Guangdong Tianan New Material Co., Ltd.	1.92%	$0.18	45.17%
605162.SS	Zhejiang Xinzhonggang Thermal Power Co., Ltd.	1.92%	$0.16	50.25%
AAK.ST	AAK AB (publ.)	1.92%	$4.98	38.08%
NYF.ST	Nyfosa AB (publ)	1.92%	$1.40	48.74%
PAS.WA	Passus S.A.	1.92%	$2.26	17.62%
300303.SZ	Shenzhen Jufei Optoelectronics Co., Ltd.	1.91%	$0.13	57.25%
301552.SZ	Hebei Keli Automobile Equipment Co., Ltd.	1.91%	$0.71	43.10%
4303.TWO	HsinLi Chemical Industrial Corp.	1.91%	$1.16	7.73%
600717.SS	Tianjin Port Co., Ltd.	1.91%	$0.09	28.13%
603269.SS	Jiangsu Seagull Cooling Tower Co.,Ltd.	1.91%	$0.25	70.74%
603733.SS	Xianhe Co.,Ltd.	1.91%	$0.46	36.40%
KRN.DE	Krones AG	1.91%	$2.60	28.35%
NKNC.ME	PJSC Nizhnekamskneftekhim	1.91%	$1.49	6.74%
TFFIF.BK	Thailand Future Fund	1.91%	$0.12	5.95%
002970.SZ	Streamax Technology Co., Ltd.	1.90%	$0.92	47.47%
088350.KS	Hanwha Life Insurance Co., Ltd.	1.90%	$61.91	6.15%
2547.TW	Radium Life Tech. Co., Ltd.	1.90%	$0.20	8.24%
300760.SZ	Shenzhen Mindray Bio-Medical Electronics Co., Ltd.	1.90%	$3.62	51.04%
600323.SS	Grandblue Environment Co., Ltd.	1.90%	$0.54	23.47%
603806.SS	Hangzhou First Applied Material Co., Ltd.	1.90%	$0.27	93.87%
ANE.MC	Corporación Acciona Energías Renovables, S.A.	1.90%	$0.44	19.14%
ARML3.SA	Armac Locação, Logística e Serviços S.A.	1.90%	$0.09	55.38%
CRSN.JK	PT Carsurin Tbk	1.90%	$2.35	24.82%
CSAB3.SA	Companhia de Seguros Alianca da Bahia	1.90%	$0.58	29.45%
GFNORTEO.MX	Grupo Financiero Banorte, S.A.B. de C.V.	1.90%	$3.26	17.54%
GULF-R.BK	Gulf Energy Development Public Company Limited	1.90%	$0.79	14.96%
RDOR3.SA	Rede D'Or São Luiz S.A.	1.90%	$0.77	38.15%
300119.SZ	Tianjin Ringpu Bio-Technology Co.,Ltd.	1.89%	$0.35	38.42%
3305.TW	Shenmao Technology Inc	1.89%	$2.05	72.44%
4150.SR	Arriyadh Development Co.	1.89%	$0.43	42.09%
4203.T	Sumitomo Bakelite Company Limited	1.89%	$97.84	43.46%
5053.KL	OSK Holdings Berhad	1.89%	$0.03	11.22%
6376.T	Nikkiso Co., Ltd.	1.89%	$29.94	28.66%
ADMCM.HE	Admicom Oyj	1.89%	$0.81	41.55%
MMK.VI	Mayr-Melnhof Karton AG	1.89%	$1.80	15.04%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Corporativo Fragua, S.A.B. de C.V. (FRAGUAB.MX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener