DDM Analysis: ALNU.ME

Valuation Snapshot

Stable Growth	$168,627.78 - $259,121.39	$210,790.82
Multi-Stage	$374,743.00 - $412,245.95	$393,127.04
Blended Fair Value	$301,958.93
Current Price	$65,400.00
Upside	361.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
DPS	0.00%	0.00%	0.00	11,135.50	7,266.91	17,653.91	18,833.55	15,250.59	8,942.63	9,590.75	10,470.60	4,895.30
YoY Growth	-	-	-100.00%	53.24%	-58.84%	-6.26%	23.49%	70.54%	-6.76%	-8.40%	113.89%	258.39%
Dividend Yield	-	-	0.00%	23.69%	13.02%	11.77%	11.21%	13.03%	11.04%	14.64%	19.14%	11.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,834.82
(-) Cash Dividends Paid (M)	7,593.33
(=) Cash Retained (M)	6,241.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,766.96	1,729.35	1,037.61
Cash Retained (M)	6,241.50	6,241.50	6,241.50
(-) Cash Required (M)	-2,766.96	-1,729.35	-1,037.61
(=) Excess Retained (M)	3,474.53	4,512.14	5,203.89
(/) Shares Outstanding (M)	0.75	0.75	0.75
(=) Excess Retained per Share	4,652.81	6,042.29	6,968.61
LTM Dividend per Share	10,168.35	10,168.35	10,168.35
(+) Excess Retained per Share	4,652.81	6,042.29	6,968.61
(=) Adjusted Dividend	14,821.16	16,210.64	17,136.96
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$168,627.78	$210,790.82	$259,121.39
Upside / Downside	157.84%	222.31%	296.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,834.82	13,696.48	13,559.51	13,423.92	13,289.68	13,156.78	13,551.48
Payout Ratio	54.89%	61.91%	68.93%	75.95%	82.98%	90.00%	92.50%
Projected Dividends (M)	7,593.33	8,479.28	9,346.76	10,196.03	11,027.39	11,841.10	12,535.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	7,872.95	7,953.29	8,033.63
Year 2 PV (M)	8,057.83	8,223.12	8,390.08
Year 3 PV (M)	8,161.45	8,413.85	8,671.40
Year 4 PV (M)	8,195.73	8,535.41	8,885.53
Year 5 PV (M)	8,171.20	8,596.69	9,039.73
PV of Terminal Value (M)	239,384.19	251,849.48	264,828.73
Equity Value (M)	279,843.36	293,571.84	307,849.09
Shares Outstanding (M)	0.75	0.75	0.75
Fair Value	$374,743.00	$393,127.04	$412,245.95
Upside / Downside	473.00%	501.11%	530.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PJSC ALROSA-Nyurba (ALNU.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener