DDM Analysis: SKA-B.ST

Valuation Snapshot

Stable Growth	$111.14 - $161.76	$135.65
Multi-Stage	$184.33 - $202.02	$193.01
Blended Fair Value	$164.33
Current Price	$243.90
Upside	-32.63%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.72%	-1.28%	5.44	7.42	9.93	9.43	3.23	5.93	8.12	8.14	7.41	6.68
YoY Growth	-	-	-26.74%	-25.29%	5.28%	192.31%	-45.57%	-27.01%	-0.21%	9.92%	10.81%	8.06%
Dividend Yield	-	-	2.46%	3.96%	6.27%	4.46%	1.47%	3.92%	4.68%	4.77%	3.51%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,188.00
(-) Cash Dividends Paid (M)	3,453.00
(=) Cash Retained (M)	2,735.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,237.60	773.50	464.10
Cash Retained (M)	2,735.00	2,735.00	2,735.00
(-) Cash Required (M)	-1,237.60	-773.50	-464.10
(=) Excess Retained (M)	1,497.40	1,961.50	2,270.90
(/) Shares Outstanding (M)	415.17	415.17	415.17
(=) Excess Retained per Share	3.61	4.72	5.47
LTM Dividend per Share	8.32	8.32	8.32
(+) Excess Retained per Share	3.61	4.72	5.47
(=) Adjusted Dividend	11.92	13.04	13.79
WACC / Discount Rate	8.98%	8.98%	8.98%
Growth Rate	-1.58%	-0.58%	0.42%
Fair Value	$111.14	$135.65	$161.76
Upside / Downside	-54.43%	-44.38%	-33.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,188.00	6,151.93	6,116.07	6,080.42	6,044.98	6,009.74	6,190.04
Payout Ratio	55.80%	62.64%	69.48%	76.32%	83.16%	90.00%	92.50%
Projected Dividends (M)	3,453.00	3,853.65	4,249.50	4,640.62	5,027.02	5,408.77	5,725.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.98%	8.98%	8.98%
Growth Rate	-1.58%	-0.58%	0.42%
Year 1 PV (M)	3,500.68	3,536.25	3,571.82
Year 2 PV (M)	3,506.71	3,578.33	3,650.68
Year 3 PV (M)	3,478.71	3,585.83	3,695.12
Year 4 PV (M)	3,423.21	3,564.48	3,710.07
Year 5 PV (M)	3,345.81	3,519.29	3,699.88
PV of Terminal Value (M)	59,274.15	62,347.35	65,546.71
Equity Value (M)	76,529.27	80,131.52	83,874.28
Shares Outstanding (M)	415.17	415.17	415.17
Fair Value	$184.33	$193.01	$202.02
Upside / Downside	-24.42%	-20.87%	-17.17%

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

Skanska AB (publ) (SKA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener