Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Industrial - SpecialtiesSector: Industrials

Valuation Snapshot

Stable Growth$1,252.88 - $1,476.10$1,383.33
Multi-Stage$264.42 - $289.53$276.74
Blended Fair Value$830.03
Current Price$305.20
Upside171.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS17.58%14.21%2.802.501.801.201.001.251.000.870.810.80
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)400.60250.38150.23
Cash Retained (M)1,139.001,139.001,139.00
(-) Cash Required (M)-400.60-250.38-150.23
(=) Excess Retained (M)738.40888.63988.78
(/) Shares Outstanding (M)269.86269.86269.86
(=) Excess Retained per Share2.743.293.66
LTM Dividend per Share3.203.203.20
(+) Excess Retained per Share2.743.293.66
(=) Adjusted Dividend5.946.496.87
WACC / Discount Rate5.91%5.91%5.91%
Growth Rate5.50%6.50%7.50%
Fair Value$1,252.88$1,383.33$1,476.10
Upside / Downside310.51%353.25%383.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,003.002,133.202,271.852,419.522,576.792,744.282,826.61
Payout Ratio43.14%52.51%61.88%71.25%80.63%90.00%92.50%
Projected Dividends (M)864.001,120.101,405.851,724.012,077.592,469.862,614.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.91%5.91%5.91%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,047.661,057.601,067.53
Year 2 PV (M)1,229.891,253.321,276.97
Year 3 PV (M)1,410.691,451.191,492.45
Year 4 PV (M)1,590.071,651.221,714.12
Year 5 PV (M)1,768.041,853.441,942.11
PV of Terminal Value (M)64,309.7367,415.9170,640.98
Equity Value (M)71,356.0974,682.6878,134.15
Shares Outstanding (M)269.86269.86269.86
Fair Value$264.42$276.74$289.53
Upside / Downside-13.36%-9.32%-5.13%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%