DDM Analysis: 0QMI.L

Valuation Snapshot

Stable Growth	$39.03 - $56.72	$47.60
Multi-Stage	$101.21 - $111.70	$106.35
Blended Fair Value	$76.98
Current Price	$80.50
Upside	-4.38%
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	-18.87%	-8.42%	1.10	3.14	3.19	3.19	3.18	3.13	3.05	2.81	2.75	2.78
YoY Growth	-	-	-64.92%	-1.50%	0.00%	0.17%	1.53%	2.79%	8.52%	2.13%	-0.96%	4.61%
Dividend Yield	-	-	1.21%	4.33%	3.71%	2.61%	2.98%	2.95%	3.44%	2.76%	3.32%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,019.00
(-) Cash Dividends Paid (M)	318.00
(=) Cash Retained (M)	701.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	203.80	127.38	76.43
Cash Retained (M)	701.00	701.00	701.00
(-) Cash Required (M)	-203.80	-127.38	-76.43
(=) Excess Retained (M)	497.20	573.63	624.58
(/) Shares Outstanding (M)	187.97	187.97	187.97
(=) Excess Retained per Share	2.65	3.05	3.32
LTM Dividend per Share	1.69	1.69	1.69
(+) Excess Retained per Share	2.65	3.05	3.32
(=) Adjusted Dividend	4.34	4.74	5.01
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	-4.20%	-3.20%	-2.20%
Fair Value	$39.03	$47.60	$56.72
Upside / Downside	-51.52%	-40.87%	-29.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,019.00	986.42	954.89	924.36	894.81	866.20	892.19
Payout Ratio	31.21%	42.97%	54.72%	66.48%	78.24%	90.00%	92.50%
Projected Dividends (M)	318.00	423.82	522.55	614.54	700.11	779.58	825.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	-4.20%	-3.20%	-2.20%
Year 1 PV (M)	394.03	398.15	402.26
Year 2 PV (M)	451.68	461.16	470.73
Year 3 PV (M)	493.85	509.48	525.43
Year 4 PV (M)	523.07	545.25	568.14
Year 5 PV (M)	541.51	570.36	600.44
PV of Terminal Value (M)	16,620.56	17,506.30	18,429.39
Equity Value (M)	19,024.70	19,990.70	20,996.39
Shares Outstanding (M)	187.97	187.97	187.97
Fair Value	$101.21	$106.35	$111.70
Upside / Downside	25.73%	32.11%	38.76%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

SGS S.A. (0QMI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener