DDM Analysis: ILC.SN

Valuation Snapshot

Stable Growth	$381,414.31 - $449,370.68	$421,126.13
Multi-Stage	$80,228.56 - $87,887.25	$83,987.20
Blended Fair Value	$252,556.67
Current Price	$12,999.00
Upside	1,842.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.90%	-2.12%	524.68	720.86	415.03	373.19	256.80	477.48	664.95	808.79	608.58	665.17
YoY Growth	-	-	-27.21%	73.69%	11.21%	45.33%	-46.22%	-28.19%	-17.78%	32.90%	-8.51%	2.34%
Dividend Yield	-	-	4.90%	9.00%	9.42%	11.01%	4.63%	8.71%	5.61%	6.87%	6.88%	8.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	223,757.79
(-) Cash Dividends Paid (M)	64,247.94
(=) Cash Retained (M)	159,509.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	44,751.56	27,969.72	16,781.83
Cash Retained (M)	159,509.85	159,509.85	159,509.85
(-) Cash Required (M)	-44,751.56	-27,969.72	-16,781.83
(=) Excess Retained (M)	114,758.29	131,540.13	142,728.01
(/) Shares Outstanding (M)	99.03	99.03	99.03
(=) Excess Retained per Share	1,158.86	1,328.33	1,441.30
LTM Dividend per Share	648.79	648.79	648.79
(+) Excess Retained per Share	1,158.86	1,328.33	1,441.30
(=) Adjusted Dividend	1,807.65	1,977.12	2,090.10
WACC / Discount Rate	5.90%	5.90%	5.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$381,414.31	$421,126.13	$449,370.68
Upside / Downside	2,834.18%	3,139.68%	3,356.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	223,757.79	238,302.04	253,791.68	270,288.14	287,856.86	306,567.56	315,764.59
Payout Ratio	28.71%	40.97%	53.23%	65.49%	77.74%	90.00%	92.50%
Projected Dividends (M)	64,247.94	97,633.61	135,087.97	176,998.90	223,787.51	275,910.81	292,082.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.90%	5.90%	5.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	91,330.91	92,196.60	93,062.30
Year 2 PV (M)	118,209.81	120,461.37	122,734.18
Year 3 PV (M)	144,885.79	149,044.94	153,282.93
Year 4 PV (M)	171,360.00	177,950.02	184,728.32
Year 5 PV (M)	197,633.58	207,179.35	217,090.47
PV of Terminal Value (M)	7,221,373.51	7,570,168.56	7,932,312.80
Equity Value (M)	7,944,793.59	8,317,000.84	8,703,211.00
Shares Outstanding (M)	99.03	99.03	99.03
Fair Value	$80,228.56	$83,987.20	$87,887.25
Upside / Downside	517.19%	546.11%	576.11%

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

Inversiones La Construcción S.A. (ILC.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener