DDM Analysis: 0RL4.L

Valuation Snapshot

Stable Growth	$18.42 - $28.93	$23.24
Multi-Stage	$75.08 - $82.94	$78.93
Blended Fair Value	$51.08
Current Price	$31.15
Upside	64.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.11%	0.00%	0.91	1.20	1.00	0.91	0.00	1.18	0.95	0.74	0.55	0.18
YoY Growth	-	-	-24.53%	20.45%	10.00%	0.00%	-100.00%	23.81%	29.23%	32.65%	206.25%	0.00%
Dividend Yield	-	-	2.89%	3.93%	2.85%	1.96%	0.00%	6.92%	3.67%	3.49%	2.93%	0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	169.00
(-) Cash Dividends Paid (M)	80.00
(=) Cash Retained (M)	89.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.80	21.13	12.68
Cash Retained (M)	89.00	89.00	89.00
(-) Cash Required (M)	-33.80	-21.13	-12.68
(=) Excess Retained (M)	55.20	67.88	76.33
(/) Shares Outstanding (M)	88.35	88.35	88.35
(=) Excess Retained per Share	0.62	0.77	0.86
LTM Dividend per Share	0.91	0.91	0.91
(+) Excess Retained per Share	0.62	0.77	0.86
(=) Adjusted Dividend	1.53	1.67	1.77
WACC / Discount Rate	4.76%	4.76%	4.76%
Growth Rate	-3.28%	-2.28%	-1.28%
Fair Value	$18.42	$23.24	$28.93
Upside / Downside	-40.88%	-25.39%	-7.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	169.00	165.14	161.38	157.69	154.09	150.58	155.10
Payout Ratio	47.34%	55.87%	64.40%	72.93%	81.47%	90.00%	92.50%
Projected Dividends (M)	80.00	92.27	103.93	115.01	125.54	135.52	143.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.76%	4.76%	4.76%
Growth Rate	-3.28%	-2.28%	-1.28%
Year 1 PV (M)	87.18	88.08	88.98
Year 2 PV (M)	92.78	94.71	96.66
Year 3 PV (M)	97.01	100.05	103.15
Year 4 PV (M)	100.05	104.25	108.58
Year 5 PV (M)	102.04	107.43	113.04
PV of Terminal Value (M)	6,153.89	6,478.68	6,817.03
Equity Value (M)	6,632.95	6,973.19	7,327.44
Shares Outstanding (M)	88.35	88.35	88.35
Fair Value	$75.08	$78.93	$82.94
Upside / Downside	141.02%	153.38%	166.25%

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

Catella AB (publ) (0RL4.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener