DDM Analysis: 0QAH.L

Valuation Snapshot

Stable Growth	$502.49 - $1,489.14	$1,395.43
Multi-Stage	$262.81 - $288.00	$275.17
Blended Fair Value	$835.30
Current Price	$83.93
Upside	895.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.60%	4.10%	3.11	2.95	2.78	2.62	2.47	2.26	2.05	2.05	2.03	2.03
YoY Growth	-	-	5.31%	6.18%	6.08%	6.36%	9.13%	10.11%	0.10%	0.84%	0.14%	-2.48%
Dividend Yield	-	-	3.47%	2.25%	2.61%	3.20%	3.35%	3.08%	2.58%	3.95%	3.35%	4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,034.00
(-) Cash Dividends Paid (M)	8,109.00
(=) Cash Retained (M)	10,925.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,806.80	2,379.25	1,427.55
Cash Retained (M)	10,925.00	10,925.00	10,925.00
(-) Cash Required (M)	-3,806.80	-2,379.25	-1,427.55
(=) Excess Retained (M)	7,118.20	8,545.75	9,497.45
(/) Shares Outstanding (M)	2,520.75	2,520.75	2,520.75
(=) Excess Retained per Share	2.82	3.39	3.77
LTM Dividend per Share	3.22	3.22	3.22
(+) Excess Retained per Share	2.82	3.39	3.77
(=) Adjusted Dividend	6.04	6.61	6.98
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	4.60%	5.60%	6.60%
Fair Value	$502.49	$1,395.43	$1,489.14
Upside / Downside	498.71%	1,562.62%	1,674.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,034.00	20,100.24	21,226.22	22,415.26	23,670.92	24,996.91	25,746.82
Payout Ratio	42.60%	52.08%	61.56%	71.04%	80.52%	90.00%	92.50%
Projected Dividends (M)	8,109.00	10,468.64	13,067.20	15,924.04	19,059.95	22,497.22	23,815.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	4.60%	5.60%	6.60%
Year 1 PV (M)	9,795.56	9,889.21	9,982.85
Year 2 PV (M)	11,440.91	11,660.71	11,882.60
Year 3 PV (M)	13,045.79	13,423.53	13,808.50
Year 4 PV (M)	14,610.93	15,177.72	15,760.84
Year 5 PV (M)	16,137.04	16,923.28	17,739.88
PV of Terminal Value (M)	597,457.76	626,567.73	656,801.46
Equity Value (M)	662,487.98	693,642.18	725,976.13
Shares Outstanding (M)	2,520.75	2,520.75	2,520.75
Fair Value	$262.81	$275.17	$288.00
Upside / Downside	213.13%	227.86%	243.14%

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

Analysis Mode

Ticker

Industry

Sector

Merck & Co., Inc. (0QAH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener