DDM Analysis: 0QF8.L

Valuation Snapshot

Stable Growth	$150.10 - $176.84	$165.72
Multi-Stage	$32.46 - $35.50	$33.95
Blended Fair Value	$99.84
Current Price	$9.71
Upside	928.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.88%	6.17%	0.70	0.43	0.55	0.93	0.00	0.58	0.52	0.55	0.49	0.44
YoY Growth	-	-	63.73%	-22.88%	-40.43%	0.00%	-100.00%	11.21%	-5.20%	11.02%	12.55%	14.22%
Dividend Yield	-	-	6.32%	4.17%	5.79%	8.52%	0.00%	8.01%	5.44%	5.97%	5.04%	4.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	64.80
(-) Cash Dividends Paid (M)	59.93
(=) Cash Retained (M)	4.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.96	8.10	4.86
Cash Retained (M)	4.87	4.87	4.87
(-) Cash Required (M)	-12.96	-8.10	-4.86
(=) Excess Retained (M)	-8.09	-3.23	0.01
(/) Shares Outstanding (M)	72.88	72.88	72.88
(=) Excess Retained per Share	-0.11	-0.04	0.00
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	-0.11	-0.04	0.00
(=) Adjusted Dividend	0.71	0.78	0.82
WACC / Discount Rate	5.92%	5.92%	5.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$150.10	$165.72	$176.84
Upside / Downside	1,445.79%	1,606.73%	1,721.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	64.80	69.01	73.50	78.28	83.36	88.78	91.45
Payout Ratio	92.48%	91.98%	91.49%	90.99%	90.50%	90.00%	92.50%
Projected Dividends (M)	59.93	63.48	67.24	71.22	75.44	79.90	84.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.92%	5.92%	5.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	59.37	59.93	60.50
Year 2 PV (M)	58.82	59.94	61.07
Year 3 PV (M)	58.27	59.94	61.64
Year 4 PV (M)	57.72	59.94	62.22
Year 5 PV (M)	57.18	59.94	62.81
PV of Terminal Value (M)	2,074.41	2,174.61	2,278.64
Equity Value (M)	2,365.77	2,474.30	2,586.88
Shares Outstanding (M)	72.88	72.88	72.88
Fair Value	$32.46	$33.95	$35.50
Upside / Downside	234.33%	249.67%	265.58%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 114 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
002026.SZ	Shandong Weida Machinery Co., Ltd.	0.51%	$0.08	10.33%
005290.KQ	Dongjin Semichem Co., Ltd.	0.51%	$201.31	8.88%
042670.KS	HD Hyundai Infracore Co., Ltd.	0.51%	$69.80	29.90%
043150.KQ	Value Added Technology Co., Ltd.	0.51%	$100.02	3.01%
098460.KQ	Koh Young Technology Inc.	0.51%	$138.21	52.02%
300115.SZ	Shenzhen Everwin Precision Technology Co., Ltd.	0.51%	$0.24	50.31%
300473.SZ	Fuxin Dare Automotive Parts Co., Ltd.	0.51%	$0.15	26.00%
300650.SZ	Tecnon Electronics Co., Ltd.	0.51%	$0.08	33.85%
300722.SZ	Jiangxi Xinyu Guoke Technology Co., Ltd	0.51%	$0.18	80.85%
300930.SZ	Hangzhou Yitong New Material Co., Ltd.	0.51%	$0.15	26.67%
301000.SZ	Shanghai Hajime Advanced Material Technology Co., Ltd.	0.51%	$0.20	33.61%
301012.SZ	Jiangsu Yangdian Science & Technology Co. Ltd.	0.51%	$0.14	51.85%
3387.T	Create Restaurants Holdings Inc.	0.51%	$3.99	30.05%
4050.SR	Saudi Automotive Services Company	0.51%	$0.29	38.33%
600506.SS	Tongyi Carbon Neutral Energy (Xinjiang) Co., Ltd. Class A	0.51%	$0.13	47.25%
601696.SS	BOC International (China) Co. Ltd.	0.51%	$0.08	19.18%
603063.SS	Shenzhen Hopewind Electric Co., Ltd.	0.51%	$0.17	14.73%
603160.SS	Shenzhen Goodix Technology Co., Ltd.	0.51%	$0.41	22.46%
603300.SS	Zhejiang Haikong Nanke Huatie Digital Technology Co., Ltd. Class A	0.51%	$0.04	12.23%
603738.SS	TKD Science and Technology Co.,Ltd.	0.51%	$0.08	80.55%
688088.SS	ArcSoft Corporation Limited	0.51%	$0.25	43.82%
CENCOSUD.SN	Cencosud S.A.	0.51%	$15.06	11.46%
KIN2.DE	Kinross Gold Corporation	0.51%	$0.12	8.34%
MSZ.WA	Mostostal Zabrze S.A.	0.51%	$0.03	5.90%
VCAP.L	Vector Capital Plc	0.51%	$0.05	73.28%
000534.SZ	Wedge Industrial Co.,Ltd.	0.50%	$0.11	25.25%
000977.SZ	Inspur Electronic Information Industry Co., Ltd.	0.50%	$0.33	19.71%
002400.SZ	Guangdong Advertising Group Co.,Ltd	0.50%	$0.04	73.00%
002806.SZ	Guangdong Huafeng New Energy Technology Co.,Ltd.	0.50%	$0.06	19.01%
003043.SZ	Suzhou Huaya Intelligence Technology Co., Ltd.	0.50%	$0.23	48.11%
042700.KS	HANMI Semiconductor Co., Ltd.	0.50%	$717.10	28.27%
0GOX.L	Polytec Holding AG	0.50%	$0.02	14.11%
0YAY.L	Vitrolife AB (publ)	0.50%	$1.10	33.79%
1730.HK	LHN Limited	0.50%	$0.02	19.85%
2316.TW	WUS Printed Circuit Co., Ltd.	0.50%	$0.50	6.30%
300443.SZ	Jinlei Technology Co., Ltd.	0.50%	$0.14	13.60%
600834.SS	Shanghai Shentong Metro Co.,Ltd.	0.50%	$0.04	56.35%
603928.SS	Suzhou Xingye Materials Technology Co.,Ltd.	0.50%	$0.08	26.88%
605376.SS	Jiangsu Boqian New Materials Stock Co., Ltd.	0.50%	$0.32	55.13%
6641.T	Nissin Electric Co., Ltd.	0.50%	$8.49	7.92%
688169.SS	Beijing Roborock Technology Co., Ltd.	0.50%	$0.76	12.76%
688798.SS	Shanghai Awinic Technology Co.,Ltd.	0.50%	$0.38	24.95%
AMAN.JK	PT Makmur Berkah Amanda Tbk	0.50%	$1.00	5.46%
ELOS-B.ST	Elos Medtech AB (publ)	0.50%	$1.01	14.74%
EXPL.PA	EPC Groupe	0.50%	$1.04	4.79%
RHM.DE	Rheinmetall AG	0.50%	$7.97	44.89%
TFPM	Triple Flag Precious Metals Corp.	0.50%	$0.16	16.49%
000722.SZ	Hunan Development Group Co.,Ltd	0.49%	$0.06	37.76%
002126.SZ	Zhejiang Yinlun Machinery Co.,Ltd.	0.49%	$0.19	18.19%
002228.SZ	Xiamen Hexing Packaging Printing Co., Ltd.	0.49%	$0.02	24.24%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Aktia Pankki Oyj (0QF8.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener