DDM Analysis: 0NX2.L

Valuation Snapshot

Stable Growth	$53.47 - $142.60	$81.91
Multi-Stage	$200.60 - $221.38	$210.79
Blended Fair Value	$146.35
Current Price	$71.97
Upside	103.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.10%	-0.40%	0.96	0.93	0.92	0.94	0.94	0.91	0.93	0.89	0.00	0.74
YoY Growth	-	-	3.27%	0.88%	-1.62%	-0.58%	3.64%	-2.45%	5.02%	0.00%	-100.00%	-26.29%
Dividend Yield	-	-	1.88%	2.03%	2.70%	2.87%	3.12%	5.16%	4.90%	3.73%	0.00%	3.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,445.13
(-) Cash Dividends Paid (M)	1,914.27
(=) Cash Retained (M)	2,530.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	889.03	555.64	333.38
Cash Retained (M)	2,530.86	2,530.86	2,530.86
(-) Cash Required (M)	-889.03	-555.64	-333.38
(=) Excess Retained (M)	1,641.84	1,975.22	2,197.48
(/) Shares Outstanding (M)	1,837.75	1,837.75	1,837.75
(=) Excess Retained per Share	0.89	1.07	1.20
LTM Dividend per Share	1.04	1.04	1.04
(+) Excess Retained per Share	0.89	1.07	1.20
(=) Adjusted Dividend	1.94	2.12	2.24
WACC / Discount Rate	2.68%	2.68%	2.68%
Growth Rate	-0.90%	0.10%	1.10%
Fair Value	$53.47	$81.91	$142.60
Upside / Downside	-25.70%	13.82%	98.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,445.13	4,449.49	4,453.85	4,458.21	4,462.58	4,466.96	4,600.96
Payout Ratio	43.06%	52.45%	61.84%	71.23%	80.61%	90.00%	92.50%
Projected Dividends (M)	1,914.27	2,333.82	2,754.20	3,175.40	3,597.42	4,020.26	4,255.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.68%	2.68%	2.68%
Growth Rate	-0.90%	0.10%	1.10%
Year 1 PV (M)	2,250.11	2,272.81	2,295.52
Year 2 PV (M)	2,560.16	2,612.09	2,664.54
Year 3 PV (M)	2,845.80	2,932.83	3,021.61
Year 4 PV (M)	3,108.37	3,235.75	3,367.01
Year 5 PV (M)	3,349.13	3,521.56	3,701.02
PV of Terminal Value (M)	354,543.04	372,796.23	391,793.59
Equity Value (M)	368,656.61	387,371.27	406,843.28
Shares Outstanding (M)	1,837.75	1,837.75	1,837.75
Fair Value	$200.60	$210.79	$221.38
Upside / Downside	178.73%	192.88%	207.60%

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

ABB Ltd (0NX2.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener