DDM Analysis: RECLTD.BO

Valuation Snapshot

Stable Growth	$11,046.42 - $13,014.55	$12,196.54
Multi-Stage	$4,011.96 - $4,399.52	$4,202.14
Blended Fair Value	$8,199.34
Current Price	$372.85
Upside	2,099.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	20.89%	19.27%	21.26	10.83	11.83	9.14	8.23	8.23	9.53	7.47	7.16	5.50
YoY Growth	-	-	96.31%	-8.44%	29.40%	11.00%	0.00%	-13.64%	27.58%	4.36%	30.17%	50.77%
Dividend Yield	-	-	5.28%	1.97%	7.18%	9.85%	7.39%	10.15%	7.84%	9.52%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	172,669.70
(-) Cash Dividends Paid (M)	56,087.70
(=) Cash Retained (M)	116,582.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,533.94	21,583.71	12,950.23
Cash Retained (M)	116,582.00	116,582.00	116,582.00
(-) Cash Required (M)	-34,533.94	-21,583.71	-12,950.23
(=) Excess Retained (M)	82,048.06	94,998.29	103,631.77
(/) Shares Outstanding (M)	2,638.56	2,638.56	2,638.56
(=) Excess Retained per Share	31.10	36.00	39.28
LTM Dividend per Share	21.26	21.26	21.26
(+) Excess Retained per Share	31.10	36.00	39.28
(=) Adjusted Dividend	52.35	57.26	60.53
WACC / Discount Rate	4.71%	4.71%	4.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,046.42	$12,196.54	$13,014.55
Upside / Downside	2,862.70%	3,171.17%	3,390.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	172,669.70	183,893.23	195,846.29	208,576.30	222,133.76	236,572.45	243,669.63
Payout Ratio	32.48%	43.99%	55.49%	66.99%	78.50%	90.00%	92.50%
Projected Dividends (M)	56,087.70	80,887.50	108,674.31	139,731.65	174,367.29	212,915.21	225,394.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.71%	4.71%	4.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	76,524.16	77,249.50	77,974.85
Year 2 PV (M)	97,266.01	99,118.66	100,988.78
Year 3 PV (M)	118,316.73	121,713.17	125,174.01
Year 4 PV (M)	139,679.77	145,051.46	150,576.61
Year 5 PV (M)	161,358.66	169,152.35	177,244.31
PV of Terminal Value (M)	9,992,665.38	10,475,314.85	10,976,436.46
Equity Value (M)	10,585,810.71	11,087,599.99	11,608,395.02
Shares Outstanding (M)	2,638.56	2,638.56	2,638.56
Fair Value	$4,011.96	$4,202.14	$4,399.52
Upside / Downside	976.03%	1,027.03%	1,079.97%

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

REC Limited (RECLTD.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener