DDM Analysis: CENCOSHOPP.SN

Valuation Snapshot

Stable Growth	$1,417.17 - $2,331.68	$1,823.78
Multi-Stage	$2,777.76 - $3,049.21	$2,910.87
Blended Fair Value	$2,367.33
Current Price	$1,541.10
Upside	53.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017
DPS	1.56%	0.00%	94.93	89.93	72.24	54.96	16.77	87.87	0.00	0.00	0.00	0.00
YoY Growth	-	-	5.56%	24.48%	31.45%	227.69%	-80.91%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	6.16%	7.03%	7.83%	3.66%	1.22%	5.68%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	214,575.78
(-) Cash Dividends Paid (M)	162,053.95
(=) Cash Retained (M)	52,521.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42,915.16	26,821.97	16,093.18
Cash Retained (M)	52,521.83	52,521.83	52,521.83
(-) Cash Required (M)	-42,915.16	-26,821.97	-16,093.18
(=) Excess Retained (M)	9,606.67	25,699.85	36,428.64
(/) Shares Outstanding (M)	1,707.16	1,707.16	1,707.16
(=) Excess Retained per Share	5.63	15.05	21.34
LTM Dividend per Share	94.93	94.93	94.93
(+) Excess Retained per Share	5.63	15.05	21.34
(=) Adjusted Dividend	100.55	109.98	116.26
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	-0.44%	0.56%	1.56%
Fair Value	$1,417.17	$1,823.78	$2,331.68
Upside / Downside	-8.04%	18.34%	51.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	214,575.78	215,772.88	216,976.65	218,187.15	219,404.39	220,628.43	227,247.28
Payout Ratio	75.52%	78.42%	81.31%	84.21%	87.10%	90.00%	92.50%
Projected Dividends (M)	162,053.95	169,205.55	176,431.89	183,733.61	191,111.30	198,565.59	210,203.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	-0.44%	0.56%	1.56%
Year 1 PV (M)	157,118.67	158,696.83	160,275.00
Year 2 PV (M)	152,126.02	155,197.39	158,299.47
Year 3 PV (M)	147,105.25	151,582.68	156,150.06
Year 4 PV (M)	142,082.03	147,877.13	153,847.73
Year 5 PV (M)	137,078.70	144,102.76	151,411.86
PV of Terminal Value (M)	4,006,566.61	4,211,867.58	4,425,499.48
Equity Value (M)	4,742,077.27	4,969,324.38	5,205,483.59
Shares Outstanding (M)	1,707.16	1,707.16	1,707.16
Fair Value	$2,777.76	$2,910.87	$3,049.21
Upside / Downside	80.25%	88.88%	97.86%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Cencosud Shopping S.A. (CENCOSHOPP.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener