DDM Analysis: TVO-R.BK

Valuation Snapshot

Stable Growth	$34.03 - $57.83	$44.39
Multi-Stage	$67.46 - $74.12	$70.73
Blended Fair Value	$57.56
Current Price	$25.25
Upside	127.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.23%	-0.03%	1.45	1.01	1.00	1.91	1.50	1.37	1.78	1.89	1.96	1.68
YoY Growth	-	-	43.61%	0.94%	-47.61%	27.29%	9.97%	-23.06%	-6.23%	-3.29%	16.24%	15.62%
Dividend Yield	-	-	6.75%	5.41%	3.78%	6.73%	5.20%	6.68%	7.30%	6.08%	6.43%	7.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,474.82
(-) Cash Dividends Paid (M)	1,537.17
(=) Cash Retained (M)	937.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	494.96	309.35	185.61
Cash Retained (M)	937.64	937.64	937.64
(-) Cash Required (M)	-494.96	-309.35	-185.61
(=) Excess Retained (M)	442.68	628.29	752.03
(/) Shares Outstanding (M)	887.78	887.78	887.78
(=) Excess Retained per Share	0.50	0.71	0.85
LTM Dividend per Share	1.73	1.73	1.73
(+) Excess Retained per Share	0.50	0.71	0.85
(=) Adjusted Dividend	2.23	2.44	2.58
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.23%	0.77%	1.77%
Fair Value	$34.03	$44.39	$57.83
Upside / Downside	34.79%	75.79%	129.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,474.82	2,493.93	2,513.18	2,532.59	2,552.15	2,571.86	2,649.01
Payout Ratio	62.11%	67.69%	73.27%	78.85%	84.42%	90.00%	92.50%
Projected Dividends (M)	1,537.17	1,688.14	1,841.35	1,996.82	2,154.59	2,314.67	2,450.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.23%	0.77%	1.77%
Year 1 PV (M)	1,572.19	1,587.95	1,603.70
Year 2 PV (M)	1,597.08	1,629.26	1,661.75
Year 3 PV (M)	1,612.97	1,661.96	1,711.92
Year 4 PV (M)	1,620.86	1,686.83	1,754.79
Year 5 PV (M)	1,621.68	1,704.60	1,790.87
PV of Terminal Value (M)	51,867.42	54,519.35	57,278.65
Equity Value (M)	59,892.21	62,789.93	65,801.68
Shares Outstanding (M)	887.78	887.78	887.78
Fair Value	$67.46	$70.73	$74.12
Upside / Downside	167.18%	180.11%	193.54%

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 Vegetable Oil Public Company Limited (TVO-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener