DDM Analysis: LPP.WA

Valuation Snapshot

Stable Growth	$24,825.19 - $74,001.27	$39,290.62
Multi-Stage	$17,255.94 - $18,814.80	$18,021.37
Blended Fair Value	$28,655.99
Current Price	$15,400.00
Upside	86.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2018	2017	2016	2015
DPS	59.38%	20.74%	610.05	429.89	349.38	449.23	0.00	59.32	39.53	35.31	32.30	31.25
YoY Growth	-	-	41.91%	23.04%	-22.23%	0.00%	-100.00%	50.07%	11.93%	9.33%	3.36%	-66.26%
Dividend Yield	-	-	3.96%	2.73%	2.81%	4.78%	0.00%	0.91%	0.47%	0.41%	0.48%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,805.00
(-) Cash Dividends Paid (M)	1,215.00
(=) Cash Retained (M)	590.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	361.00	225.63	135.38
Cash Retained (M)	590.00	590.00	590.00
(-) Cash Required (M)	-361.00	-225.63	-135.38
(=) Excess Retained (M)	229.00	364.38	454.63
(/) Shares Outstanding (M)	1.86	1.86	1.86
(=) Excess Retained per Share	123.41	196.37	245.00
LTM Dividend per Share	654.78	654.78	654.78
(+) Excess Retained per Share	123.41	196.37	245.00
(=) Adjusted Dividend	778.19	851.15	899.79
WACC / Discount Rate	8.81%	8.81%	8.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$24,825.19	$39,290.62	$74,001.27
Upside / Downside	61.20%	155.13%	380.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,805.00	1,922.33	2,047.28	2,180.35	2,322.07	2,473.01	2,547.20
Payout Ratio	67.31%	71.85%	76.39%	80.93%	85.46%	90.00%	92.50%
Projected Dividends (M)	1,215.00	1,381.20	1,563.87	1,764.45	1,984.50	2,225.71	2,356.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.81%	8.81%	8.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,257.48	1,269.40	1,281.32
Year 2 PV (M)	1,296.26	1,320.95	1,345.87
Year 3 PV (M)	1,331.52	1,369.74	1,408.69
Year 4 PV (M)	1,363.43	1,415.87	1,469.80
Year 5 PV (M)	1,392.18	1,459.42	1,529.24
PV of Terminal Value (M)	25,378.92	26,604.73	27,877.46
Equity Value (M)	32,019.79	33,440.11	34,912.38
Shares Outstanding (M)	1.86	1.86	1.86
Fair Value	$17,255.94	$18,021.37	$18,814.80
Upside / Downside	12.05%	17.02%	22.17%

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

LPP S.A. (LPP.WA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener