DDM Analysis: PTT-R.BK

Valuation Snapshot

Stable Growth	$26.77 - $42.57	$33.96
Multi-Stage	$46.19 - $50.62	$48.36
Blended Fair Value	$41.16
Current Price	$33.25
Upside	23.79%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.22%	1.82%	2.89	2.19	3.02	2.75	1.81	2.86	2.99	2.59	1.57	1.54
YoY Growth	-	-	31.85%	-27.41%	9.50%	52.00%	-36.54%	-4.33%	15.17%	65.58%	1.78%	-36.20%
Dividend Yield	-	-	9.02%	6.49%	9.58%	7.16%	4.42%	9.29%	6.22%	4.70%	4.05%	5.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73,943.25
(-) Cash Dividends Paid (M)	58,113.74
(=) Cash Retained (M)	15,829.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,788.65	9,242.91	5,545.74
Cash Retained (M)	15,829.51	15,829.51	15,829.51
(-) Cash Required (M)	-14,788.65	-9,242.91	-5,545.74
(=) Excess Retained (M)	1,040.86	6,586.60	10,283.77
(/) Shares Outstanding (M)	28,482.47	28,482.47	28,482.47
(=) Excess Retained per Share	0.04	0.23	0.36
LTM Dividend per Share	2.04	2.04	2.04
(+) Excess Retained per Share	0.04	0.23	0.36
(=) Adjusted Dividend	2.08	2.27	2.40
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	-0.18%	0.82%	1.82%
Fair Value	$26.77	$33.96	$42.57
Upside / Downside	-19.49%	2.13%	28.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73,943.25	74,548.26	75,158.23	75,773.19	76,393.18	77,018.25	79,328.79
Payout Ratio	78.59%	80.87%	83.16%	85.44%	87.72%	90.00%	92.50%
Projected Dividends (M)	58,113.74	60,290.07	62,498.14	64,738.30	67,010.93	69,316.42	73,379.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	-0.18%	0.82%	1.82%
Year 1 PV (M)	55,495.50	56,051.47	56,607.43
Year 2 PV (M)	52,953.05	54,019.35	55,096.29
Year 3 PV (M)	50,489.04	52,021.72	53,585.11
Year 4 PV (M)	48,105.36	50,062.24	52,078.22
Year 5 PV (M)	45,803.21	48,143.97	50,579.47
PV of Terminal Value (M)	1,062,863.62	1,117,181.05	1,173,696.84
Equity Value (M)	1,315,709.77	1,377,479.80	1,441,643.37
Shares Outstanding (M)	28,482.47	28,482.47	28,482.47
Fair Value	$46.19	$48.36	$50.62
Upside / Downside	38.93%	45.45%	52.23%

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

PTT Public Company Limited (PTT-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener