Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Getinge AB (publ) (0GZV.IL)

Company Dividend Discount ModelIndustry: Medical - DevicesSector: Healthcare

Valuation Snapshot

Stable Growth$94.85 - $162.25$124.04
Multi-Stage$138.24 - $151.43$144.71
Blended Fair Value$134.37
Current Price$202.50
Upside-33.64%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS35.16%2.14%4.504.254.003.001.501.001.561.822.512.54
YoY Growth--5.96%6.24%33.41%99.76%50.37%-35.85%-14.34%-27.74%-0.87%-30.41%
Dividend Yield--2.09%2.04%1.58%0.80%0.62%0.52%1.42%1.91%1.62%1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,054.00
(-) Cash Dividends Paid (M)1,271.00
(=) Cash Retained (M)783.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)410.80256.75154.05
Cash Retained (M)783.00783.00783.00
(-) Cash Required (M)-410.80-256.75-154.05
(=) Excess Retained (M)372.20526.25628.95
(/) Shares Outstanding (M)272.37272.37272.37
(=) Excess Retained per Share1.371.932.31
LTM Dividend per Share4.674.674.67
(+) Excess Retained per Share1.371.932.31
(=) Adjusted Dividend6.036.606.98
WACC / Discount Rate7.64%7.64%7.64%
Growth Rate1.21%2.21%3.21%
Fair Value$94.85$124.04$162.25
Upside / Downside-53.16%-38.75%-19.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,054.002,099.322,145.632,192.972,241.362,290.812,359.53
Payout Ratio61.88%67.50%73.13%78.75%84.38%90.00%92.50%
Projected Dividends (M)1,271.001,417.111,569.051,727.001,891.162,061.732,182.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.64%7.64%7.64%
Growth Rate1.21%2.21%3.21%
Year 1 PV (M)1,303.611,316.491,329.37
Year 2 PV (M)1,327.771,354.141,380.76
Year 3 PV (M)1,344.381,384.621,425.67
Year 4 PV (M)1,354.251,408.581,464.52
Year 5 PV (M)1,358.141,426.581,497.75
PV of Terminal Value (M)30,963.6232,523.8834,146.41
Equity Value (M)37,651.7739,414.2841,244.47
Shares Outstanding (M)272.37272.37272.37
Fair Value$138.24$144.71$151.43
Upside / Downside-31.73%-28.54%-25.22%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%