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 120 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
PME.AX	Pro Medicus Limited	0.37%	$0.82	43.26%
SAGO.ME	SamaraEnergo	0.37%	$0.01	1.77%
002824.SZ	Guangdong Hoshion Aluminium Co., Ltd.	0.36%	$0.07	15.95%
002849.SZ	Zhejiang Viewshine Intelligent Meter Co.,Ltd	0.36%	$0.06	32.16%
002881.SZ	MeiG Smart Technology Co., Ltd	0.36%	$0.16	26.78%
002917.SZ	Shenzhen King Explorer Science and Technology Corporation	0.36%	$0.05	11.10%
002945.SZ	ChinaLin Securities Co., Ltd.	0.36%	$0.06	30.24%
0A0D.L	Alcon Inc.	0.36%	$0.26	11.61%
300539.SZ	Ningbo Henghe Precision Industry Co.,Ltd.	0.36%	$0.15	78.72%
300852.SZ	Sihui Fuji Electronics Technology Co., Ltd.	0.36%	$0.14	13.40%
300857.SZ	Sharetronic Data Technology Co., Ltd.	0.36%	$0.61	18.06%
300885.SZ	Yangzhou Seashine New Materials Co.,Ltd.	0.36%	$0.12	44.05%
5999.T	Ihara Science Corporation	0.36%	$10.80	3.02%
600105.SS	Jiangsu Etern Company Limited	0.36%	$0.09	40.05%
601001.SS	Jinneng Holding Shanxi Coal Industry Co.,ltd.	0.36%	$0.05	4.06%
601311.SS	Camel Group Co., Ltd.	0.36%	$0.03	5.14%
603655.SS	Changzhou Langbo Sealing Technologies Co.,Ltd.	0.36%	$0.15	38.23%
603810.SS	Jiangsu Fengshan Group Co.,Ltd	0.36%	$0.06	33.11%
6515.TW	WinWay Technology Co., Ltd.	0.36%	$10.53	23.93%
6600.HK	SciClone Pharmaceuticals (Holdings) Limited	0.36%	$0.33	19.17%
6789.TW	VisEra Technologies Company Ltd.	0.36%	$1.00	18.90%
6929.HK	OrbusNeich Medical Group Holdings Limited	0.36%	$0.01	13.37%
7003.T	Mitsui E&S Holdings Co., Ltd.	0.36%	$19.84	8.23%
9405.T	Asahi Broadcasting Group Holdings Corporation	0.36%	$2.99	2.17%
EXS.ST	Exsitec Holding AB (publ)	0.36%	$0.55	9.97%
ILYDA.AT	Ilyda S.A.	0.36%	$0.02	4.60%
TVK.TO	TerraVest Industries Inc.	0.36%	$0.60	15.83%
000058.SZ	Shenzhen SEG Co.,Ltd	0.35%	$0.03	44.48%
000973.SZ	FSPG Hi-Tech Co. Ltd.	0.35%	$0.05	41.71%
001208.SZ	Hunan Valin Wire & Cable Co.,Ltd.	0.35%	$0.08	39.68%
002654.SZ	Shenzhen Mason Technologies Co.,Ltd	0.35%	$0.05	72.58%
002931.SZ	Zhejiang Fenglong Electric Co., Ltd.	0.35%	$0.11	96.83%
068270.KS	Celltrion, Inc.	0.35%	$699.79	20.84%
122870.KQ	YG Entertainment Inc.	0.35%	$249.74	9.19%
281740.KQ	Lake Materials Co., Ltd.	0.35%	$50.00	21.63%
300357.SZ	Zhejiang Wolwo Bio-Pharmaceutical Co., Ltd.	0.35%	$0.10	13.43%
300394.SZ	Suzhou TFC Optical Communication Co., Ltd.	0.35%	$0.71	30.26%
300792.SZ	Hangzhou Onechance Tech Crop.	0.35%	$0.10	29.68%
3219.TWO	Aethertek technology co., Ltd.	0.35%	$0.27	19.54%
600576.SS	Zhejiang Sunriver Culture Co.,Ltd.	0.35%	$0.02	11.90%
600587.SS	Shinva Medical Instrument Co., Ltd.	0.35%	$0.05	5.92%
601177.SS	Hangzhou Advance Gearbox Group Co., Ltd.	0.35%	$0.06	9.51%
603800.SS	Jiangsu Hongtian Technology Co.,Ltd.	0.35%	$0.17	36.32%
603833.SS	Oppein Home Group Inc.	0.35%	$0.18	4.79%
ESLT	Elbit Systems Ltd.	0.35%	$2.08	21.39%
GXI.DE	Gerresheimer AG	0.35%	$0.10	14.49%
VASTB.BR	Vastned Belgium	0.35%	$0.11	6.22%
VH2.DE	Friedrich Vorwerk Group SE	0.35%	$0.30	8.47%
WWIB.OL	Wilh. Wilhelmsen Holding ASA	0.35%	$1.91	13.25%
002149.SZ	Western Metal Materials Co., Ltd.	0.34%	$0.16	85.47%

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