DDM Analysis: STANLY.BK

Valuation Snapshot

Stable Growth	$3,650.09 - $4,304.38	$4,032.00
Multi-Stage	$2,545.42 - $2,805.45	$2,672.89
Blended Fair Value	$3,352.44
Current Price	$182.00
Upside	1,742.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.40%	12.81%	19.99	19.99	8.50	5.50	8.25	8.24	7.00	5.00	5.00	4.80
YoY Growth	-	-	0.00%	135.29%	54.55%	-33.33%	0.08%	17.76%	40.00%	0.07%	4.10%	-19.88%
Dividend Yield	-	-	10.05%	9.09%	3.93%	3.06%	4.43%	4.86%	3.00%	1.99%	2.22%	2.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,739.17
(-) Cash Dividends Paid (M)	919.50
(=) Cash Retained (M)	819.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	347.83	217.40	130.44
Cash Retained (M)	819.67	819.67	819.67
(-) Cash Required (M)	-347.83	-217.40	-130.44
(=) Excess Retained (M)	471.83	602.27	689.23
(/) Shares Outstanding (M)	76.64	76.64	76.64
(=) Excess Retained per Share	6.16	7.86	8.99
LTM Dividend per Share	12.00	12.00	12.00
(+) Excess Retained per Share	6.16	7.86	8.99
(=) Adjusted Dividend	18.15	19.85	20.99
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$3,650.09	$4,032.00	$4,304.38
Upside / Downside	1,905.54%	2,115.38%	2,265.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,739.17	1,765.89	1,793.02	1,820.57	1,848.54	1,876.94	1,933.25
Payout Ratio	52.87%	60.30%	67.72%	75.15%	82.57%	90.00%	92.50%
Projected Dividends (M)	919.50	1,064.76	1,214.27	1,368.12	1,526.41	1,689.25	1,788.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	1,075.47	1,086.17	1,096.87
Year 2 PV (M)	1,238.82	1,263.59	1,288.60
Year 3 PV (M)	1,409.83	1,452.32	1,495.65
Year 4 PV (M)	1,588.77	1,652.93	1,719.02
Year 5 PV (M)	1,775.94	1,866.04	1,959.76
PV of Terminal Value (M)	188,003.35	197,541.22	207,462.32
Equity Value (M)	195,092.18	204,862.26	215,022.22
Shares Outstanding (M)	76.64	76.64	76.64
Fair Value	$2,545.42	$2,672.89	$2,805.45
Upside / Downside	1,298.58%	1,368.62%	1,441.46%

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

Thai Stanley Electric Public Company Limited (STANLY.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener