DDM Analysis: 0I47.L

Valuation Snapshot

Stable Growth	$835.16 - $3,712.61	$1,962.19
Multi-Stage	$428.07 - $468.33	$447.83
Blended Fair Value	$1,205.01
Current Price	$886.12
Upside	35.99%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.10%	-2.68%	4.91	20.33	2.81	3.37	12.93	3.33	2.33	1.55	8.78	1.68
YoY Growth	-	-	-75.85%	622.70%	-16.49%	-73.94%	288.64%	42.49%	50.65%	-82.35%	423.32%	-73.96%
Dividend Yield	-	-	0.55%	2.12%	0.47%	0.64%	2.40%	0.87%	0.78%	0.71%	5.09%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,302.00
(-) Cash Dividends Paid (M)	2,245.00
(=) Cash Retained (M)	6,057.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,660.40	1,037.75	622.65
Cash Retained (M)	6,057.00	6,057.00	6,057.00
(-) Cash Required (M)	-1,660.40	-1,037.75	-622.65
(=) Excess Retained (M)	4,396.60	5,019.25	5,434.35
(/) Shares Outstanding (M)	444.72	444.72	444.72
(=) Excess Retained per Share	9.89	11.29	12.22
LTM Dividend per Share	5.05	5.05	5.05
(+) Excess Retained per Share	9.89	11.29	12.22
(=) Adjusted Dividend	14.93	16.33	17.27
WACC / Discount Rate	7.39%	7.39%	7.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$835.16	$1,962.19	$3,712.61
Upside / Downside	-5.75%	121.44%	318.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,302.00	8,841.63	9,416.34	10,028.40	10,680.24	11,374.46	11,715.69
Payout Ratio	27.04%	39.63%	52.23%	64.82%	77.41%	90.00%	92.50%
Projected Dividends (M)	2,245.00	3,504.23	4,917.68	6,500.07	8,267.40	10,237.01	10,837.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.39%	7.39%	7.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,232.55	3,263.20	3,293.84
Year 2 PV (M)	4,184.72	4,264.42	4,344.88
Year 3 PV (M)	5,102.43	5,248.90	5,398.15
Year 4 PV (M)	5,986.60	6,216.83	6,453.63
Year 5 PV (M)	6,838.13	7,168.42	7,511.34
PV of Terminal Value (M)	165,024.53	172,995.27	181,271.08
Equity Value (M)	190,368.96	199,157.04	208,272.93
Shares Outstanding (M)	444.72	444.72	444.72
Fair Value	$428.07	$447.83	$468.33
Upside / Downside	-51.69%	-49.46%	-47.15%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Costco Wholesale Corporation (0I47.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener