DDM Analysis: 0QI7.L

Valuation Snapshot

Stable Growth	$1,252.88 - $1,476.10	$1,383.33
Multi-Stage	$264.46 - $289.58	$276.79
Blended Fair Value	$830.06
Current Price	$305.20
Upside	171.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.58%	14.21%	2.80	2.50	1.80	1.20	1.00	1.25	1.00	0.87	0.81	0.80
YoY Growth	-	-	12.02%	38.97%	50.15%	20.07%	-19.94%	24.91%	14.47%	7.80%	0.46%	8.50%
Dividend Yield	-	-	0.87%	0.94%	0.77%	0.90%	0.70%	1.33%	1.40%	1.76%	2.01%	3.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,003.00
(-) Cash Dividends Paid (M)	864.00
(=) Cash Retained (M)	1,139.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	400.60	250.38	150.23
Cash Retained (M)	1,139.00	1,139.00	1,139.00
(-) Cash Required (M)	-400.60	-250.38	-150.23
(=) Excess Retained (M)	738.40	888.63	988.78
(/) Shares Outstanding (M)	269.86	269.86	269.86
(=) Excess Retained per Share	2.74	3.29	3.66
LTM Dividend per Share	3.20	3.20	3.20
(+) Excess Retained per Share	2.74	3.29	3.66
(=) Adjusted Dividend	5.94	6.49	6.87
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,252.88	$1,383.33	$1,476.10
Upside / Downside	310.51%	353.25%	383.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,003.00	2,133.20	2,271.85	2,419.52	2,576.79	2,744.28	2,826.61
Payout Ratio	43.14%	52.51%	61.88%	71.25%	80.63%	90.00%	92.50%
Projected Dividends (M)	864.00	1,120.10	1,405.85	1,724.01	2,077.59	2,469.86	2,614.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,047.67	1,057.60	1,067.53
Year 2 PV (M)	1,229.90	1,253.33	1,276.98
Year 3 PV (M)	1,410.71	1,451.21	1,492.47
Year 4 PV (M)	1,590.10	1,651.25	1,714.15
Year 5 PV (M)	1,768.08	1,853.48	1,942.15
PV of Terminal Value (M)	64,321.35	67,428.10	70,653.75
Equity Value (M)	71,367.82	74,694.97	78,147.02
Shares Outstanding (M)	269.86	269.86	269.86
Fair Value	$264.46	$276.79	$289.58
Upside / Downside	-13.35%	-9.31%	-5.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Addtech AB (publ.) (0QI7.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener