DDM Analysis: RECLTD.BO

Valuation Snapshot

Stable Growth	$11,046.42 - $13,014.55	$12,196.54
Multi-Stage	$3,906.56 - $4,283.74	$4,091.64
Blended Fair Value	$8,144.09
Current Price	$372.85
Upside	2,084.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	20.89%	19.27%	21.26	10.83	11.83	9.14	8.23	8.23	9.53	7.47	7.16	5.50
YoY Growth	-	-	96.31%	-8.44%	29.40%	11.00%	0.00%	-13.64%	27.58%	4.36%	30.17%	50.77%
Dividend Yield	-	-	5.28%	1.97%	7.18%	9.85%	7.39%	10.15%	7.84%	9.52%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	172,669.70
(-) Cash Dividends Paid (M)	56,087.70
(=) Cash Retained (M)	116,582.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,533.94	21,583.71	12,950.23
Cash Retained (M)	116,582.00	116,582.00	116,582.00
(-) Cash Required (M)	-34,533.94	-21,583.71	-12,950.23
(=) Excess Retained (M)	82,048.06	94,998.29	103,631.77
(/) Shares Outstanding (M)	2,638.56	2,638.56	2,638.56
(=) Excess Retained per Share	31.10	36.00	39.28
LTM Dividend per Share	21.26	21.26	21.26
(+) Excess Retained per Share	31.10	36.00	39.28
(=) Adjusted Dividend	52.35	57.26	60.53
WACC / Discount Rate	4.75%	4.75%	4.75%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,046.42	$12,196.54	$13,014.55
Upside / Downside	2,862.70%	3,171.17%	3,390.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	172,669.70	183,893.23	195,846.29	208,576.30	222,133.76	236,572.45	243,669.63
Payout Ratio	32.48%	43.99%	55.49%	66.99%	78.50%	90.00%	92.50%
Projected Dividends (M)	56,087.70	80,887.50	108,674.31	139,731.65	174,367.29	212,915.21	225,394.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.75%	4.75%	4.75%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	76,491.27	77,216.31	77,941.35
Year 2 PV (M)	97,182.45	99,033.50	100,902.01
Year 3 PV (M)	118,164.28	121,556.35	125,012.72
Year 4 PV (M)	139,439.85	144,802.32	150,317.98
Year 5 PV (M)	161,012.30	168,789.25	176,863.85
PV of Terminal Value (M)	9,715,397.72	10,184,655.06	10,671,871.99
Equity Value (M)	10,307,687.87	10,796,052.79	11,302,909.90
Shares Outstanding (M)	2,638.56	2,638.56	2,638.56
Fair Value	$3,906.56	$4,091.64	$4,283.74
Upside / Downside	947.76%	997.40%	1,048.92%

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

REC Limited (RECLTD.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener