DDM Analysis: 0QMG.L

Valuation Snapshot

Stable Growth	$1,041.85 - $1,957.88	$1,414.22
Multi-Stage	$1,627.82 - $1,784.61	$1,704.73
Blended Fair Value	$1,559.48
Current Price	$802.60
Upside	94.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.55%	18.30%	32.75	30.39	26.47	22.66	16.53	18.95	15.94	12.34	9.39	7.17
YoY Growth	-	-	7.75%	14.79%	16.82%	37.11%	-12.80%	18.91%	29.21%	31.37%	30.92%	17.61%
Dividend Yield	-	-	4.68%	5.20%	5.55%	4.05%	4.01%	3.90%	4.20%	3.58%	3.26%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,991.50
(-) Cash Dividends Paid (M)	1,447.00
(=) Cash Retained (M)	544.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	398.30	248.94	149.36
Cash Retained (M)	544.50	544.50	544.50
(-) Cash Required (M)	-398.30	-248.94	-149.36
(=) Excess Retained (M)	146.20	295.56	395.14
(/) Shares Outstanding (M)	28.86	28.86	28.86
(=) Excess Retained per Share	5.07	10.24	13.69
LTM Dividend per Share	50.14	50.14	50.14
(+) Excess Retained per Share	5.07	10.24	13.69
(=) Adjusted Dividend	55.21	60.38	63.83
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	1.30%	2.30%	3.30%
Fair Value	$1,041.85	$1,414.22	$1,957.88
Upside / Downside	29.81%	76.21%	143.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,991.50	2,037.40	2,084.36	2,132.41	2,181.56	2,231.84	2,298.79
Payout Ratio	72.66%	76.13%	79.60%	83.06%	86.53%	90.00%	92.50%
Projected Dividends (M)	1,447.00	1,551.01	1,659.05	1,771.25	1,887.74	2,008.66	2,126.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	1.30%	2.30%	3.30%
Year 1 PV (M)	1,439.78	1,453.99	1,468.20
Year 2 PV (M)	1,429.62	1,457.98	1,486.62
Year 3 PV (M)	1,416.83	1,459.21	1,502.42
Year 4 PV (M)	1,401.72	1,457.89	1,515.73
Year 5 PV (M)	1,384.53	1,454.23	1,526.71
PV of Terminal Value (M)	39,904.57	41,913.37	44,002.26
Equity Value (M)	46,977.05	49,196.67	51,501.94
Shares Outstanding (M)	28.86	28.86	28.86
Fair Value	$1,627.82	$1,704.73	$1,784.61
Upside / Downside	102.82%	112.40%	122.35%

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

Swiss Life Holding AG (0QMG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener