DDM Analysis: PCR.WA

Valuation Snapshot

Stable Growth	$881.38 - $1,038.70	$973.28
Multi-Stage	$1,310.25 - $1,439.76	$1,373.78
Blended Fair Value	$1,173.53
Current Price	$66.10
Upside	1,675.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.21%	6.83%	6.70	21.57	13.23	3.67	3.41	8.31	8.31	7.56	4.48	3.49
YoY Growth	-	-	-68.93%	63.04%	260.50%	7.62%	-58.96%	-0.01%	9.93%	68.74%	28.40%	0.84%
Dividend Yield	-	-	9.09%	21.32%	9.42%	3.71%	4.94%	27.70%	9.34%	6.66%	4.98%	6.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	105.21
(-) Cash Dividends Paid (M)	100.29
(=) Cash Retained (M)	4.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21.04	13.15	7.89
Cash Retained (M)	4.92	4.92	4.92
(-) Cash Required (M)	-21.04	-13.15	-7.89
(=) Excess Retained (M)	-16.13	-8.23	-2.97
(/) Shares Outstanding (M)	19.85	19.85	19.85
(=) Excess Retained per Share	-0.81	-0.41	-0.15
LTM Dividend per Share	5.05	5.05	5.05
(+) Excess Retained per Share	-0.81	-0.41	-0.15
(=) Adjusted Dividend	4.24	4.64	4.90
WACC / Discount Rate	-13.52%	-13.52%	-13.52%
Growth Rate	3.95%	4.95%	5.95%
Fair Value	$881.38	$973.28	$1,038.70
Upside / Downside	1,233.40%	1,372.44%	1,471.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	105.21	110.41	115.88	121.61	127.62	133.93	137.95
Payout Ratio	95.33%	94.26%	93.20%	92.13%	91.07%	90.00%	92.50%
Projected Dividends (M)	100.29	104.08	107.99	112.04	116.22	120.54	127.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-13.52%	-13.52%	-13.52%
Growth Rate	3.95%	4.95%	5.95%
Year 1 PV (M)	119.20	120.35	121.49
Year 2 PV (M)	141.65	144.39	147.16
Year 3 PV (M)	168.31	173.22	178.22
Year 4 PV (M)	199.97	207.77	215.80
Year 5 PV (M)	237.54	249.18	261.28
PV of Terminal Value (M)	25,145.79	26,378.84	27,659.80
Equity Value (M)	26,012.46	27,273.76	28,583.76
Shares Outstanding (M)	19.85	19.85	19.85
Fair Value	$1,310.25	$1,373.78	$1,439.76
Upside / Downside	1,882.22%	1,978.34%	2,078.16%

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

PCC Rokita S.A. (PCR.WA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener