DDM Analysis: ZWACK.BD

Valuation Snapshot

Stable Growth	$81,579.09 - $334,701.30	$211,669.77
Multi-Stage	$52,950.33 - $57,917.90	$55,388.38
Blended Fair Value	$133,529.07
Current Price	$32,500.00
Upside	310.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.49%	-5.63%	1,400.00	1,700.00	1,500.00	700.00	300.00	1,300.00	1,050.00	1,050.00	850.00	1,200.00
YoY Growth	-	-	-17.65%	13.33%	114.29%	133.33%	-76.92%	23.81%	0.00%	23.53%	-29.17%	-52.00%
Dividend Yield	-	-	4.24%	6.80%	7.73%	3.77%	1.80%	7.74%	5.87%	5.98%	4.75%	6.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,397.00
(-) Cash Dividends Paid (M)	3,000.00
(=) Cash Retained (M)	397.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	679.40	424.63	254.78
Cash Retained (M)	397.00	397.00	397.00
(-) Cash Required (M)	-679.40	-424.63	-254.78
(=) Excess Retained (M)	-282.40	-27.63	142.23
(/) Shares Outstanding (M)	2.00	2.00	2.00
(=) Excess Retained per Share	-141.20	-13.81	71.11
LTM Dividend per Share	1,500.00	1,500.00	1,500.00
(+) Excess Retained per Share	-141.20	-13.81	71.11
(=) Adjusted Dividend	1,358.80	1,486.19	1,571.11
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	4.52%	5.52%	6.52%
Fair Value	$81,579.09	$211,669.77	$334,701.30
Upside / Downside	151.01%	551.29%	929.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,397.00	3,584.42	3,782.19	3,990.86	4,211.05	4,443.38	4,576.68
Payout Ratio	88.31%	88.65%	88.99%	89.33%	89.66%	90.00%	92.50%
Projected Dividends (M)	3,000.00	3,177.61	3,365.69	3,564.85	3,775.74	3,999.04	4,233.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	4.52%	5.52%	6.52%
Year 1 PV (M)	2,962.12	2,990.46	3,018.80
Year 2 PV (M)	2,924.68	2,980.91	3,037.68
Year 3 PV (M)	2,887.67	2,971.35	3,056.63
Year 4 PV (M)	2,851.09	2,961.78	3,075.66
Year 5 PV (M)	2,814.93	2,952.19	3,094.76
PV of Terminal Value (M)	91,460.17	95,920.06	100,552.26
Equity Value (M)	105,900.66	110,776.76	115,835.80
Shares Outstanding (M)	2.00	2.00	2.00
Fair Value	$52,950.33	$55,388.38	$57,917.90
Upside / Downside	62.92%	70.43%	78.21%

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

Zwack Unicum Nyrt. (ZWACK.BD)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener