DDM Analysis: SHAWGELTIN.BO

Valuation Snapshot

Stable Growth	$1,501.31 - $7,505.31	$3,136.79
Multi-Stage	$1,197.75 - $1,314.28	$1,254.92
Blended Fair Value	$2,195.86
Current Price	$387.90
Upside	466.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.67%	9.88%	10.00	0.00	109.98	10.01	10.00	12.05	4.77	4.83	4.82	4.20
YoY Growth	-	-	0.00%	-100.00%	999.04%	0.09%	-17.05%	152.64%	-1.22%	0.14%	14.86%	7.69%
Dividend Yield	-	-	2.58%	0.00%	25.87%	4.96%	5.47%	7.74%	3.06%	3.58%	3.54%	2.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	231.80
(-) Cash Dividends Paid (M)	30.25
(=) Cash Retained (M)	201.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46.36	28.98	17.39
Cash Retained (M)	201.55	201.55	201.55
(-) Cash Required (M)	-46.36	-28.98	-17.39
(=) Excess Retained (M)	155.19	172.58	184.17
(/) Shares Outstanding (M)	6.05	6.05	6.05
(=) Excess Retained per Share	25.65	28.52	30.44
LTM Dividend per Share	5.00	5.00	5.00
(+) Excess Retained per Share	25.65	28.52	30.44
(=) Adjusted Dividend	30.65	33.52	35.44
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	3.90%	4.90%	5.90%
Fair Value	$1,501.31	$3,136.79	$7,505.31
Upside / Downside	287.03%	708.66%	1,834.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	231.80	243.16	255.07	267.57	280.68	294.44	303.27
Payout Ratio	13.05%	28.44%	43.83%	59.22%	74.61%	90.00%	92.50%
Projected Dividends (M)	30.25	69.15	111.80	158.46	209.42	264.99	280.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	3.90%	4.90%	5.90%
Year 1 PV (M)	64.61	65.23	65.85
Year 2 PV (M)	97.57	99.46	101.37
Year 3 PV (M)	129.20	132.96	136.80
Year 4 PV (M)	159.52	165.75	172.16
Year 5 PV (M)	188.57	197.82	207.43
PV of Terminal Value (M)	6,607.89	6,932.06	7,268.83
Equity Value (M)	7,247.35	7,593.28	7,952.44
Shares Outstanding (M)	6.05	6.05	6.05
Fair Value	$1,197.75	$1,254.92	$1,314.28
Upside / Downside	208.78%	223.52%	238.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Narmada Gelatines Limited (SHAWGELTIN.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener