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 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

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