DDM Analysis: 0QMI.L

Valuation Snapshot

Stable Growth	$45.27 - $68.32	$56.15
Multi-Stage	$178.38 - $197.25	$187.62
Blended Fair Value	$121.89
Current Price	$80.50
Upside	51.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-18.87%	-8.42%	1.10	3.14	3.19	3.19	3.18	3.13	3.05	2.81	2.75	2.78
YoY Growth	-	-	-64.92%	-1.50%	0.00%	0.17%	1.53%	2.79%	8.52%	2.13%	-0.96%	4.61%
Dividend Yield	-	-	1.21%	4.33%	3.71%	2.61%	2.98%	2.95%	3.44%	2.76%	3.32%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,019.00
(-) Cash Dividends Paid (M)	318.00
(=) Cash Retained (M)	701.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	203.80	127.38	76.43
Cash Retained (M)	701.00	701.00	701.00
(-) Cash Required (M)	-203.80	-127.38	-76.43
(=) Excess Retained (M)	497.20	573.63	624.58
(/) Shares Outstanding (M)	187.97	187.97	187.97
(=) Excess Retained per Share	2.65	3.05	3.32
LTM Dividend per Share	1.69	1.69	1.69
(+) Excess Retained per Share	2.65	3.05	3.32
(=) Adjusted Dividend	4.34	4.74	5.01
WACC / Discount Rate	4.98%	4.98%	4.98%
Growth Rate	-4.20%	-3.20%	-2.20%
Fair Value	$45.27	$56.15	$68.32
Upside / Downside	-43.77%	-30.25%	-15.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,019.00	986.42	954.89	924.36	894.81	866.20	892.19
Payout Ratio	31.21%	42.97%	54.72%	66.48%	78.24%	90.00%	92.50%
Projected Dividends (M)	318.00	423.82	522.55	614.54	700.11	779.58	825.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.98%	4.98%	4.98%
Growth Rate	-4.20%	-3.20%	-2.20%
Year 1 PV (M)	399.54	403.71	407.88
Year 2 PV (M)	464.40	474.14	483.99
Year 3 PV (M)	514.86	531.15	547.78
Year 4 PV (M)	552.95	576.40	600.59
Year 5 PV (M)	580.44	611.38	643.61
PV of Terminal Value (M)	31,018.28	32,671.28	34,394.02
Equity Value (M)	33,530.47	35,268.07	37,077.88
Shares Outstanding (M)	187.97	187.97	187.97
Fair Value	$178.38	$187.62	$197.25
Upside / Downside	121.59%	133.07%	145.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SGS S.A. (0QMI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener