DDM Analysis: GPSC-R.BK

Valuation Snapshot

Stable Growth	$67.43 - $343.60	$138.52
Multi-Stage	$48.35 - $52.94	$50.60
Blended Fair Value	$94.56
Current Price	$29.25
Upside	223.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.93%	36.42%	0.89	0.60	1.20	1.50	1.30	0.93	0.66	0.61	0.56	0.40
YoY Growth	-	-	48.33%	-50.00%	-20.00%	15.38%	39.39%	40.41%	8.70%	9.52%	40.47%	896.67%
Dividend Yield	-	-	3.32%	1.14%	1.76%	2.07%	1.69%	1.63%	1.28%	0.90%	1.85%	1.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,929.12
(-) Cash Dividends Paid (M)	2,537.76
(=) Cash Retained (M)	2,391.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	985.82	616.14	369.68
Cash Retained (M)	2,391.36	2,391.36	2,391.36
(-) Cash Required (M)	-985.82	-616.14	-369.68
(=) Excess Retained (M)	1,405.54	1,775.22	2,021.68
(/) Shares Outstanding (M)	2,823.52	2,823.52	2,823.52
(=) Excess Retained per Share	0.50	0.63	0.72
LTM Dividend per Share	0.90	0.90	0.90
(+) Excess Retained per Share	0.50	0.63	0.72
(=) Adjusted Dividend	1.40	1.53	1.61
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$67.43	$138.52	$343.60
Upside / Downside	130.52%	373.57%	1,074.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,929.12	5,194.84	5,474.88	5,770.02	6,081.07	6,408.89	6,601.15
Payout Ratio	51.48%	59.19%	66.89%	74.59%	82.30%	90.00%	92.50%
Projected Dividends (M)	2,537.76	3,074.72	3,662.20	4,304.09	5,004.54	5,768.00	6,106.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	2,858.25	2,885.63	2,913.01
Year 2 PV (M)	3,164.68	3,225.60	3,287.11
Year 3 PV (M)	3,457.51	3,557.82	3,660.06
Year 4 PV (M)	3,737.14	3,882.41	4,031.88
Year 5 PV (M)	4,004.01	4,199.50	4,402.55
PV of Terminal Value (M)	119,299.84	125,124.47	131,174.41
Equity Value (M)	136,521.42	142,875.43	149,469.01
Shares Outstanding (M)	2,823.52	2,823.52	2,823.52
Fair Value	$48.35	$50.60	$52.94
Upside / Downside	65.30%	73.00%	80.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Global Power Synergy Public Company Limited (GPSC-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener