DDM Analysis: KER.PA

Valuation Snapshot

Stable Growth	$3,784.70 - $4,460.72	$4,179.56
Multi-Stage	$2,569.31 - $2,823.28	$2,693.88
Blended Fair Value	$3,436.72
Current Price	$184.56
Upside	1,762.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.39%	13.75%	14.00	13.96	12.10	8.14	8.16	10.77	6.18	4.74	4.12	4.12
YoY Growth	-	-	0.23%	15.44%	48.55%	-0.18%	-24.24%	74.25%	30.42%	15.05%	0.00%	6.70%
Dividend Yield	-	-	5.87%	3.50%	2.54%	1.15%	1.37%	1.84%	1.50%	1.23%	1.93%	2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,805.00
(-) Cash Dividends Paid (M)	2,452.00
(=) Cash Retained (M)	353.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	561.00	350.63	210.38
Cash Retained (M)	353.00	353.00	353.00
(-) Cash Required (M)	-561.00	-350.63	-210.38
(=) Excess Retained (M)	-208.00	2.38	142.63
(/) Shares Outstanding (M)	122.60	122.60	122.60
(=) Excess Retained per Share	-1.70	0.02	1.16
LTM Dividend per Share	20.00	20.00	20.00
(+) Excess Retained per Share	-1.70	0.02	1.16
(=) Adjusted Dividend	18.30	20.02	21.16
WACC / Discount Rate	0.92%	0.92%	0.92%
Growth Rate	3.39%	4.39%	5.39%
Fair Value	$3,784.70	$4,179.56	$4,460.72
Upside / Downside	1,950.66%	2,164.61%	2,316.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,805.00	2,928.02	3,056.44	3,190.49	3,330.42	3,476.48	3,580.78
Payout Ratio	87.42%	87.93%	88.45%	88.97%	89.48%	90.00%	92.50%
Projected Dividends (M)	2,452.00	2,574.68	2,703.40	2,838.45	2,980.16	3,128.83	3,312.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.92%	0.92%	0.92%
Growth Rate	3.39%	4.39%	5.39%
Year 1 PV (M)	2,526.82	2,551.26	2,575.70
Year 2 PV (M)	2,603.84	2,654.45	2,705.56
Year 3 PV (M)	2,683.11	2,761.72	2,841.86
Year 4 PV (M)	2,764.70	2,873.23	2,984.92
Year 5 PV (M)	2,848.68	2,989.14	3,135.09
PV of Terminal Value (M)	301,564.31	316,433.60	331,883.73
Equity Value (M)	314,991.46	330,263.41	346,126.85
Shares Outstanding (M)	122.60	122.60	122.60
Fair Value	$2,569.31	$2,693.88	$2,823.28
Upside / Downside	1,292.13%	1,359.62%	1,429.73%

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

Kering S.A. (KER.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener