DDM Analysis: 0IZI.L

Valuation Snapshot

Stable Growth	$1,265.25 - $6,996.73	$2,435.27
Multi-Stage	$1,146.29 - $1,257.68	$1,200.94
Blended Fair Value	$1,818.11
Current Price	$948.91
Upside	91.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.12%	3.88%	8.72	8.12	7.66	7.39	7.00	6.79	6.54	6.29	6.27	6.35
YoY Growth	-	-	7.40%	5.95%	3.64%	5.62%	3.05%	3.80%	3.95%	0.34%	-1.14%	6.52%
Dividend Yield	-	-	0.89%	0.81%	1.13%	1.41%	1.76%	2.88%	2.13%	2.27%	3.43%	3.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,730.00
(-) Cash Dividends Paid (M)	458.00
(=) Cash Retained (M)	1,272.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	346.00	216.25	129.75
Cash Retained (M)	1,272.00	1,272.00	1,272.00
(-) Cash Required (M)	-346.00	-216.25	-129.75
(=) Excess Retained (M)	926.00	1,055.75	1,142.25
(/) Shares Outstanding (M)	48.30	48.30	48.30
(=) Excess Retained per Share	19.17	21.86	23.65
LTM Dividend per Share	9.48	9.48	9.48
(+) Excess Retained per Share	19.17	21.86	23.65
(=) Adjusted Dividend	28.65	31.34	33.13
WACC / Discount Rate	5.94%	5.94%	5.94%
Growth Rate	3.59%	4.59%	5.59%
Fair Value	$1,265.25	$2,435.27	$6,996.73
Upside / Downside	33.34%	156.64%	637.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,730.00	1,809.41	1,892.47	1,979.35	2,070.21	2,165.24	2,230.19
Payout Ratio	26.47%	39.18%	51.88%	64.59%	77.29%	90.00%	92.50%
Projected Dividends (M)	458.00	708.91	981.90	1,278.45	1,600.16	1,948.71	2,062.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.94%	5.94%	5.94%
Growth Rate	3.59%	4.59%	5.59%
Year 1 PV (M)	662.79	669.19	675.59
Year 2 PV (M)	858.28	874.94	891.75
Year 3 PV (M)	1,044.80	1,075.35	1,106.49
Year 4 PV (M)	1,222.62	1,270.52	1,319.81
Year 5 PV (M)	1,392.07	1,460.57	1,531.74
PV of Terminal Value (M)	50,185.44	52,654.96	55,220.75
Equity Value (M)	55,366.00	58,005.52	60,746.12
Shares Outstanding (M)	48.30	48.30	48.30
Fair Value	$1,146.29	$1,200.94	$1,257.68
Upside / Downside	20.80%	26.56%	32.54%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

W.W. Grainger, Inc. (0IZI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener