DDM Analysis: SKA-B.ST

Valuation Snapshot

Stable Growth	$505.01 - $2,768.85	$979.50
Multi-Stage	$1,316.48 - $1,453.66	$1,383.70
Blended Fair Value	$1,181.60
Current Price	$243.90
Upside	384.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.72%	-1.28%	5.44	7.42	9.93	9.43	3.23	5.93	8.12	8.14	7.41	6.68
YoY Growth	-	-	-26.74%	-25.29%	5.28%	192.31%	-45.57%	-27.01%	-0.21%	9.92%	10.81%	8.06%
Dividend Yield	-	-	2.46%	3.96%	6.27%	4.46%	1.47%	3.92%	4.68%	4.77%	3.51%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,188.00
(-) Cash Dividends Paid (M)	3,453.00
(=) Cash Retained (M)	2,735.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,237.60	773.50	464.10
Cash Retained (M)	2,735.00	2,735.00	2,735.00
(-) Cash Required (M)	-1,237.60	-773.50	-464.10
(=) Excess Retained (M)	1,497.40	1,961.50	2,270.90
(/) Shares Outstanding (M)	415.17	415.17	415.17
(=) Excess Retained per Share	3.61	4.72	5.47
LTM Dividend per Share	8.32	8.32	8.32
(+) Excess Retained per Share	3.61	4.72	5.47
(=) Adjusted Dividend	11.92	13.04	13.79
WACC / Discount Rate	0.74%	0.74%	0.74%
Growth Rate	-1.58%	-0.58%	0.42%
Fair Value	$505.01	$979.50	$2,768.85
Upside / Downside	107.06%	301.60%	1,035.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,188.00	6,151.93	6,116.07	6,080.42	6,044.98	6,009.74	6,190.04
Payout Ratio	55.80%	62.64%	69.48%	76.32%	83.16%	90.00%	92.50%
Projected Dividends (M)	3,453.00	3,853.65	4,249.50	4,640.62	5,027.02	5,408.77	5,725.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.74%	0.74%	0.74%
Growth Rate	-1.58%	-0.58%	0.42%
Year 1 PV (M)	3,786.83	3,825.31	3,863.79
Year 2 PV (M)	4,103.42	4,187.24	4,271.90
Year 3 PV (M)	4,403.40	4,538.99	4,677.34
Year 4 PV (M)	4,687.35	4,880.78	5,080.14
Year 5 PV (M)	4,955.86	5,212.81	5,480.30
PV of Terminal Value (M)	524,632.90	551,833.61	580,151.03
Equity Value (M)	546,569.76	574,478.74	603,524.50
Shares Outstanding (M)	415.17	415.17	415.17
Fair Value	$1,316.48	$1,383.70	$1,453.66
Upside / Downside	439.76%	467.32%	496.01%

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

Skanska AB (publ) (SKA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener