DDM Analysis: 0HRJ.L

Valuation Snapshot

Stable Growth	$33.83 - $87.32	$51.30
Multi-Stage	$50.20 - $55.15	$52.63
Blended Fair Value	$51.96
Current Price	$35.51
Upside	46.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.04%	3.99%	0.49	0.47	0.45	0.44	0.42	0.40	0.40	0.38	0.36	0.36
YoY Growth	-	-	5.44%	3.52%	1.55%	5.27%	4.46%	1.60%	6.07%	4.12%	-0.87%	9.06%
Dividend Yield	-	-	1.67%	1.27%	1.51%	1.19%	1.31%	2.12%	1.56%	2.02%	2.32%	4.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,881.00
(-) Cash Dividends Paid (M)	960.00
(=) Cash Retained (M)	1,921.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	576.20	360.13	216.08
Cash Retained (M)	1,921.00	1,921.00	1,921.00
(-) Cash Required (M)	-576.20	-360.13	-216.08
(=) Excess Retained (M)	1,344.80	1,560.88	1,704.93
(/) Shares Outstanding (M)	1,887.25	1,887.25	1,887.25
(=) Excess Retained per Share	0.71	0.83	0.90
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.71	0.83	0.90
(=) Adjusted Dividend	1.22	1.34	1.41
WACC / Discount Rate	5.67%	5.67%	5.67%
Growth Rate	1.99%	2.99%	3.99%
Fair Value	$33.83	$51.30	$87.32
Upside / Downside	-4.73%	44.46%	145.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,881.00	2,967.08	3,055.74	3,147.05	3,241.08	3,337.92	3,438.06
Payout Ratio	33.32%	44.66%	55.99%	67.33%	78.66%	90.00%	92.50%
Projected Dividends (M)	960.00	1,325.02	1,711.00	2,118.87	2,549.57	3,004.13	3,180.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.67%	5.67%	5.67%
Growth Rate	1.99%	2.99%	3.99%
Year 1 PV (M)	1,241.75	1,253.93	1,266.10
Year 2 PV (M)	1,502.71	1,532.32	1,562.22
Year 3 PV (M)	1,743.97	1,795.78	1,848.60
Year 4 PV (M)	1,966.60	2,044.87	2,125.46
Year 5 PV (M)	2,171.60	2,280.17	2,393.04
PV of Terminal Value (M)	86,110.96	90,416.18	94,891.90
Equity Value (M)	94,737.59	99,323.25	104,087.33
Shares Outstanding (M)	1,887.25	1,887.25	1,887.25
Fair Value	$50.20	$52.63	$55.15
Upside / Downside	41.37%	48.21%	55.32%

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

CSX Corporation (0HRJ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener