DDM Analysis: STANLY.BK

Valuation Snapshot

Stable Growth	$3,650.09 - $4,304.38	$4,032.00
Multi-Stage	$2,631.46 - $2,900.35	$2,763.27
Blended Fair Value	$3,397.64
Current Price	$182.00
Upside	1,766.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.40%	12.81%	19.99	19.99	8.50	5.50	8.25	8.24	7.00	5.00	5.00	4.80
YoY Growth	-	-	0.00%	135.29%	54.55%	-33.33%	0.08%	17.76%	40.00%	0.07%	4.10%	-19.88%
Dividend Yield	-	-	10.05%	9.09%	3.93%	3.06%	4.43%	4.86%	3.00%	1.99%	2.22%	2.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,739.17
(-) Cash Dividends Paid (M)	919.50
(=) Cash Retained (M)	819.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	347.83	217.40	130.44
Cash Retained (M)	819.67	819.67	819.67
(-) Cash Required (M)	-347.83	-217.40	-130.44
(=) Excess Retained (M)	471.83	602.27	689.23
(/) Shares Outstanding (M)	76.64	76.64	76.64
(=) Excess Retained per Share	6.16	7.86	8.99
LTM Dividend per Share	12.00	12.00	12.00
(+) Excess Retained per Share	6.16	7.86	8.99
(=) Adjusted Dividend	18.15	19.85	20.99
WACC / Discount Rate	-2.63%	-2.63%	-2.63%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$3,650.09	$4,032.00	$4,304.38
Upside / Downside	1,905.54%	2,115.38%	2,265.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,739.17	1,765.89	1,793.02	1,820.57	1,848.54	1,876.94	1,933.25
Payout Ratio	52.87%	60.30%	67.72%	75.15%	82.57%	90.00%	92.50%
Projected Dividends (M)	919.50	1,064.76	1,214.27	1,368.12	1,526.41	1,689.25	1,788.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-2.63%	-2.63%	-2.63%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	1,082.74	1,093.51	1,104.28
Year 2 PV (M)	1,255.62	1,280.72	1,306.07
Year 3 PV (M)	1,438.60	1,481.95	1,526.17
Year 4 PV (M)	1,632.14	1,698.06	1,765.95
Year 5 PV (M)	1,836.76	1,929.94	2,026.87
PV of Terminal Value (M)	194,441.02	204,305.49	214,566.32
Equity Value (M)	201,686.87	211,789.67	222,295.65
Shares Outstanding (M)	76.64	76.64	76.64
Fair Value	$2,631.46	$2,763.27	$2,900.35
Upside / Downside	1,345.86%	1,418.28%	1,493.60%

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

Thai Stanley Electric Public Company Limited (STANLY.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener