DDM Analysis: 0QAH.L

Valuation Snapshot

Stable Growth	$502.78 - $1,489.14	$1,395.43
Multi-Stage	$262.88 - $288.07	$275.24
Blended Fair Value	$835.34
Current Price	$83.93
Upside	895.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.60%	4.10%	3.11	2.95	2.78	2.62	2.47	2.26	2.05	2.05	2.03	2.03
YoY Growth	-	-	5.31%	6.18%	6.08%	6.36%	9.13%	10.11%	0.10%	0.84%	0.14%	-2.48%
Dividend Yield	-	-	3.47%	2.25%	2.61%	3.20%	3.35%	3.08%	2.58%	3.95%	3.35%	4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,034.00
(-) Cash Dividends Paid (M)	8,109.00
(=) Cash Retained (M)	10,925.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,806.80	2,379.25	1,427.55
Cash Retained (M)	10,925.00	10,925.00	10,925.00
(-) Cash Required (M)	-3,806.80	-2,379.25	-1,427.55
(=) Excess Retained (M)	7,118.20	8,545.75	9,497.45
(/) Shares Outstanding (M)	2,520.75	2,520.75	2,520.75
(=) Excess Retained per Share	2.82	3.39	3.77
LTM Dividend per Share	3.22	3.22	3.22
(+) Excess Retained per Share	2.82	3.39	3.77
(=) Adjusted Dividend	6.04	6.61	6.98
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	4.60%	5.60%	6.60%
Fair Value	$502.78	$1,395.43	$1,489.14
Upside / Downside	499.05%	1,562.62%	1,674.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,034.00	20,100.24	21,226.22	22,415.26	23,670.92	24,996.91	25,746.82
Payout Ratio	42.60%	52.08%	61.56%	71.04%	80.52%	90.00%	92.50%
Projected Dividends (M)	8,109.00	10,468.64	13,067.20	15,924.04	19,059.95	22,497.22	23,815.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	4.60%	5.60%	6.60%
Year 1 PV (M)	9,795.63	9,889.28	9,982.92
Year 2 PV (M)	11,441.07	11,660.87	11,882.76
Year 3 PV (M)	13,046.05	13,423.81	13,808.78
Year 4 PV (M)	14,611.32	15,178.12	15,761.26
Year 5 PV (M)	16,137.58	16,923.85	17,740.48
PV of Terminal Value (M)	597,627.17	626,745.40	656,987.70
Equity Value (M)	662,658.82	693,821.32	726,163.91
Shares Outstanding (M)	2,520.75	2,520.75	2,520.75
Fair Value	$262.88	$275.24	$288.07
Upside / Downside	213.22%	227.94%	243.23%

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

Merck & Co., Inc. (0QAH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener