DDM Analysis: 0HFN.L

Valuation Snapshot

Stable Growth	$117.96 - $358.54	$187.72
Multi-Stage	$83.08 - $90.52	$86.73
Blended Fair Value	$137.23
Current Price	$234.13
Upside	-41.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2017
DPS	16.78%	14.63%	3.87	3.61	3.38	3.11	2.23	1.78	1.57	1.42	1.21	1.03
YoY Growth	-	-	7.18%	6.93%	8.71%	39.23%	25.19%	13.98%	10.55%	16.81%	17.33%	4.50%
Dividend Yield	-	-	1.65%	1.71%	2.11%	1.82%	1.41%	1.21%	1.43%	1.41%	1.33%	1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,267.34
(-) Cash Dividends Paid (M)	1,924.41
(=) Cash Retained (M)	342.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	453.47	283.42	170.05
Cash Retained (M)	342.93	342.93	342.93
(-) Cash Required (M)	-453.47	-283.42	-170.05
(=) Excess Retained (M)	-110.54	59.51	172.88
(/) Shares Outstanding (M)	496.71	496.71	496.71
(=) Excess Retained per Share	-0.22	0.12	0.35
LTM Dividend per Share	3.87	3.87	3.87
(+) Excess Retained per Share	-0.22	0.12	0.35
(=) Adjusted Dividend	3.65	3.99	4.22
WACC / Discount Rate	8.77%	8.77%	8.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$117.96	$187.72	$358.54
Upside / Downside	-49.62%	-19.82%	53.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,267.34	2,414.72	2,571.68	2,738.84	2,916.86	3,106.46	3,199.65
Payout Ratio	84.88%	85.90%	86.93%	87.95%	88.98%	90.00%	92.50%
Projected Dividends (M)	1,924.41	2,074.25	2,235.43	2,408.81	2,595.28	2,795.81	2,959.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.77%	8.77%	8.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,889.17	1,907.08	1,924.98
Year 2 PV (M)	1,854.31	1,889.62	1,925.28
Year 3 PV (M)	1,819.83	1,872.07	1,925.30
Year 4 PV (M)	1,785.76	1,854.43	1,925.07
Year 5 PV (M)	1,752.09	1,836.72	1,924.58
PV of Terminal Value (M)	32,167.58	33,721.28	35,334.45
Equity Value (M)	41,268.73	43,081.20	44,959.67
Shares Outstanding (M)	496.71	496.71	496.71
Fair Value	$83.08	$86.73	$90.52
Upside / Downside	-64.51%	-62.96%	-61.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Analog Devices, Inc. (0HFN.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener