DDM Analysis: 0QMR.L

Valuation Snapshot

Stable Growth	$1,172.41 - $5,132.69	$2,803.99
Multi-Stage	$741.72 - $811.40	$775.92
Blended Fair Value	$1,789.96
Current Price	$808.00
Upside	121.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.20%	10.11%	8.50	8.50	8.50	7.50	7.50	5.00	4.25	3.75	3.25	3.25
YoY Growth	-	-	0.00%	0.01%	13.32%	0.00%	50.00%	17.68%	13.37%	15.41%	0.00%	0.07%
Dividend Yield	-	-	1.42%	1.83%	1.93%	1.29%	1.95%	1.37%	2.14%	1.76%	2.11%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319.89
(-) Cash Dividends Paid (M)	221.39
(=) Cash Retained (M)	98.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.98	39.99	23.99
Cash Retained (M)	98.50	98.50	98.50
(-) Cash Required (M)	-63.98	-39.99	-23.99
(=) Excess Retained (M)	34.52	58.51	74.51
(/) Shares Outstanding (M)	12.30	12.30	12.30
(=) Excess Retained per Share	2.81	4.76	6.06
LTM Dividend per Share	18.00	18.00	18.00
(+) Excess Retained per Share	2.81	4.76	6.06
(=) Adjusted Dividend	20.81	22.76	24.06
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$1,172.41	$2,803.99	$5,132.69
Upside / Downside	45.10%	247.03%	535.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319.89	338.07	357.27	377.57	399.03	421.70	434.35
Payout Ratio	69.21%	73.37%	77.52%	81.68%	85.84%	90.00%	92.50%
Projected Dividends (M)	221.39	248.03	276.98	308.41	342.53	379.53	401.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	230.60	232.80	235.01
Year 2 PV (M)	239.42	244.02	248.66
Year 3 PV (M)	247.87	255.04	262.35
Year 4 PV (M)	255.94	265.86	276.07
Year 5 PV (M)	263.66	276.50	289.83
PV of Terminal Value (M)	7,886.00	8,269.93	8,668.67
Equity Value (M)	9,123.49	9,544.15	9,980.58
Shares Outstanding (M)	12.30	12.30	12.30
Fair Value	$741.72	$775.92	$811.40
Upside / Downside	-8.20%	-3.97%	0.42%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

BELIMO Holding AG (0QMR.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener