DDM Analysis: XANO-B.ST

Valuation Snapshot

Stable Growth	$649.04 - $764.67	$716.61
Multi-Stage	$439.46 - $482.37	$460.52
Blended Fair Value	$588.56
Current Price	$56.00
Upside	951.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.13%	8.07%	0.99	1.72	1.70	1.22	0.00	0.94	0.94	0.52	0.51	0.28
YoY Growth	-	-	-42.35%	0.85%	40.00%	0.00%	-100.00%	0.00%	79.50%	1.73%	80.00%	-37.50%
Dividend Yield	-	-	1.68%	2.05%	1.75%	0.81%	0.00%	2.28%	1.82%	1.00%	1.50%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	229.00
(-) Cash Dividends Paid (M)	29.00
(=) Cash Retained (M)	200.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	45.80	28.63	17.18
Cash Retained (M)	200.00	200.00	200.00
(-) Cash Required (M)	-45.80	-28.63	-17.18
(=) Excess Retained (M)	154.20	171.38	182.83
(/) Shares Outstanding (M)	59.56	59.56	59.56
(=) Excess Retained per Share	2.59	2.88	3.07
LTM Dividend per Share	0.49	0.49	0.49
(+) Excess Retained per Share	2.59	2.88	3.07
(=) Adjusted Dividend	3.08	3.36	3.56
WACC / Discount Rate	2.32%	2.32%	2.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$649.04	$716.61	$764.67
Upside / Downside	1,058.99%	1,179.66%	1,265.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	229.00	243.89	259.74	276.62	294.60	313.75	323.16
Payout Ratio	12.66%	28.13%	43.60%	59.07%	74.53%	90.00%	92.50%
Projected Dividends (M)	29.00	68.61	113.24	163.39	219.57	282.37	298.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.32%	2.32%	2.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	66.42	67.05	67.68
Year 2 PV (M)	106.13	108.15	110.19
Year 3 PV (M)	148.25	152.50	156.84
Year 4 PV (M)	192.87	200.29	207.92
Year 5 PV (M)	240.12	251.72	263.76
PV of Terminal Value (M)	25,419.81	26,647.60	27,922.37
Equity Value (M)	26,173.60	27,427.31	28,728.77
Shares Outstanding (M)	59.56	59.56	59.56
Fair Value	$439.46	$460.52	$482.37
Upside / Downside	684.76%	722.35%	761.37%

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

XANO Industri AB (publ) (XANO-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener