DDM Analysis: 0I47.L

Valuation Snapshot

Stable Growth	$1,099.83 - $3,712.61	$3,479.26
Multi-Stage	$480.59 - $526.00	$502.87
Blended Fair Value	$1,991.07
Current Price	$886.12
Upside	124.69%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.10%	-2.68%	4.91	20.33	2.81	3.37	12.93	3.33	2.33	1.55	8.78	1.68
YoY Growth	-	-	-75.85%	622.70%	-16.49%	-73.94%	288.64%	42.49%	50.65%	-82.35%	423.32%	-73.96%
Dividend Yield	-	-	0.55%	2.12%	0.47%	0.64%	2.40%	0.87%	0.78%	0.71%	5.09%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,302.00
(-) Cash Dividends Paid (M)	2,245.00
(=) Cash Retained (M)	6,057.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,660.40	1,037.75	622.65
Cash Retained (M)	6,057.00	6,057.00	6,057.00
(-) Cash Required (M)	-1,660.40	-1,037.75	-622.65
(=) Excess Retained (M)	4,396.60	5,019.25	5,434.35
(/) Shares Outstanding (M)	444.72	444.72	444.72
(=) Excess Retained per Share	9.89	11.29	12.22
LTM Dividend per Share	5.05	5.05	5.05
(+) Excess Retained per Share	9.89	11.29	12.22
(=) Adjusted Dividend	14.93	16.33	17.27
WACC / Discount Rate	6.93%	6.93%	6.93%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,099.83	$3,479.26	$3,712.61
Upside / Downside	24.12%	292.64%	318.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,302.00	8,841.63	9,416.34	10,028.40	10,680.24	11,374.46	11,715.69
Payout Ratio	27.04%	39.63%	52.23%	64.82%	77.41%	90.00%	92.50%
Projected Dividends (M)	2,245.00	3,504.23	4,917.68	6,500.07	8,267.40	10,237.01	10,837.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.93%	6.93%	6.93%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,246.28	3,277.05	3,307.82
Year 2 PV (M)	4,220.33	4,300.71	4,381.86
Year 3 PV (M)	5,167.69	5,316.04	5,467.20
Year 4 PV (M)	6,088.92	6,323.08	6,563.93
Year 5 PV (M)	6,984.53	7,321.89	7,672.16
PV of Terminal Value (M)	188,017.04	197,098.34	206,527.19
Equity Value (M)	213,724.80	223,637.11	233,920.16
Shares Outstanding (M)	444.72	444.72	444.72
Fair Value	$480.59	$502.87	$526.00
Upside / Downside	-45.77%	-43.25%	-40.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 70 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6101.T	Tsugami Corporation	2.08%	$59.70	21.18%
9549.SR	Abdulaziz and Mansour Ibrahim Albabtin Co.	2.08%	$0.50	29.71%
FPAR-A.ST	FastPartner AB (publ)	2.08%	$0.97	55.03%
GRNG.ST	Gränges AB (publ)	2.08%	$3.09	34.78%
ZGN	Ermenegildo Zegna N.V.	2.08%	$0.22	28.26%
000983.SZ	Shanxi Coking Coal Energy Group Co.,Ltd.	2.07%	$0.13	44.44%
006090.KS	Oyang Corporation	2.07%	$187.55	43.67%
0O1O.L	Vetoquinol S.A.	2.07%	$1.74	19.10%
1748.HK	Xin Yuan Enterprises Group Limited	2.07%	$0.04	62.70%
4677.KL	YTL Corporation Berhad	2.07%	$0.04	26.42%
603136.SS	Jiangsu Tianmu Lake Tourism Co.,Ltd	2.07%	$0.24	64.23%
7965.T	Zojirushi Corporation	2.07%	$32.35	36.35%
MRSA3B.SA	MRS Logística S.A.	2.07%	$0.81	18.86%
OCL.AX	Objective Corporation Limited	2.07%	$0.34	57.76%
TRTN	Triton International Limited	2.07%	$1.65	28.50%
001219.SZ	Qingdao Foods CO.,LTD.	2.06%	$0.29	55.25%
002351.SZ	Edifier Technology Co., Ltd.	2.06%	$0.25	53.80%
004830.KS	Duksung Co., Ltd.	2.06%	$100.30	19.66%
600120.SS	Zhejiang Orient Financial Holdings Group Co., Ltd.	2.06%	$0.13	32.28%
600143.SS	Kingfa Sci. & Tech. Co., Ltd.	2.06%	$0.40	85.82%
7735.T	SCREEN Holdings Co., Ltd.	2.06%	$314.43	32.13%
ALSO3.SA	Aliansce Sonae Shopping Centers S.A.	2.06%	$0.52	9.27%
MLIA.JK	PT Mulia Industrindo Tbk	2.06%	$6.98	27.72%
REA.AX	REA Group Limited	2.06%	$3.81	51.46%
THEON.AS	Theon International PLC	2.06%	$0.55	52.53%
000902.SZ	YONFER Agricultural Technology Co., Ltd.	2.05%	$0.32	26.06%
002938.SZ	Avary Holding(Shenzhen)Co., Limited	2.05%	$1.04	59.37%
036930.KQ	JUSUNG ENGINEERING Co., Ltd.	2.05%	$625.50	45.79%
086280.KS	Hyundai Glovis Co., Ltd.	2.05%	$3,700.10	19.97%
2730.T	EDION Corporation	2.05%	$43.41	30.64%
4191.SR	Abdullah Saad Mohammed Abo Moati for Bookstores Company	2.05%	$1.01	76.56%
9527.SR	Ame Company For Medical Supplies	2.05%	$2.00	27.73%
BMIN3.SA	Banco Mercantil de Investimentos S.A.	2.05%	$0.47	28.32%
GUAR3.SA	Guararapes Confecções S.A.	2.05%	$0.18	20.09%
MGROS.IS	Migros Ticaret A.S.	2.05%	$10.88	31.41%
MLL.DE	Müller - Die lila Logistik AG	2.05%	$0.10	6.76%
RAY-A.TO	Stingray Group Inc.	2.05%	$0.30	39.32%
VIVA3.SA	Vivara Participações S.A.	2.05%	$0.66	20.93%
268280.KS	Miwon Specialty Chemical Co., Ltd.	2.04%	$2,814.57	22.79%
2869.HK	Greentown Service Group Co. Ltd.	2.04%	$0.09	17.96%
450330.KQ	Hass	2.04%	$131.79	35.27%
605589.SS	Jinan Shengquan Group Share Holding Co., Ltd.	2.04%	$0.58	44.86%
CEK.DE	CeoTronics AG	2.04%	$0.26	34.71%
CSAP.JK	PT Catur Sentosa Adiprana Tbk	2.04%	$6.50	30.53%
ROTH.PA	Rothschild & Co SCA	2.04%	$0.78	13.71%
2476.TW	G-SHANK Enterprise Co., Ltd.	2.03%	$1.85	49.48%
2852.KL	Cahya Mata Sarawak Berhad	2.03%	$0.03	28.80%
3788.HK	China Hanking Holdings Limited	2.03%	$0.08	36.16%
4004.SR	Dallah Healthcare Company	2.03%	$2.54	49.37%
601607.SS	Shanghai Pharmaceuticals Holding Co., Ltd	2.03%	$0.36	23.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Costco Wholesale Corporation (0I47.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener