DDM Analysis: SKF-A.ST

Valuation Snapshot

Stable Growth	$111.65 - $177.35	$141.56
Multi-Stage	$150.96 - $164.90	$157.80
Blended Fair Value	$149.68
Current Price	$235.00
Upside	-36.31%
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	7.01%	4.35%	8.42	7.00	7.00	6.50	3.00	6.00	5.76	5.75	5.79	5.72
YoY Growth	-	-	20.24%	0.00%	7.67%	116.69%	-49.98%	4.20%	0.11%	-0.65%	1.15%	4.03%
Dividend Yield	-	-	4.18%	3.16%	3.42%	3.71%	1.21%	4.38%	3.58%	3.35%	3.27%	3.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,866.00
(-) Cash Dividends Paid (M)	3,612.00
(=) Cash Retained (M)	1,254.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	973.20	608.25	364.95
Cash Retained (M)	1,254.00	1,254.00	1,254.00
(-) Cash Required (M)	-973.20	-608.25	-364.95
(=) Excess Retained (M)	280.80	645.75	889.05
(/) Shares Outstanding (M)	455.35	455.35	455.35
(=) Excess Retained per Share	0.62	1.42	1.95
LTM Dividend per Share	7.93	7.93	7.93
(+) Excess Retained per Share	0.62	1.42	1.95
(=) Adjusted Dividend	8.55	9.35	9.88
WACC / Discount Rate	9.12%	9.12%	9.12%
Growth Rate	1.35%	2.35%	3.35%
Fair Value	$111.65	$141.56	$177.35
Upside / Downside	-52.49%	-39.76%	-24.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,866.00	4,980.59	5,097.87	5,217.92	5,340.79	5,466.56	5,630.56
Payout Ratio	74.23%	77.38%	80.54%	83.69%	86.85%	90.00%	92.50%
Projected Dividends (M)	3,612.00	3,854.15	4,105.70	4,366.97	4,638.26	4,919.90	5,208.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.12%	9.12%	9.12%
Growth Rate	1.35%	2.35%	3.35%
Year 1 PV (M)	3,497.67	3,532.18	3,566.69
Year 2 PV (M)	3,381.33	3,448.38	3,516.09
Year 3 PV (M)	3,263.84	3,361.40	3,460.89
Year 4 PV (M)	3,145.96	3,271.97	3,401.72
Year 5 PV (M)	3,028.34	3,180.71	3,339.16
PV of Terminal Value (M)	52,421.52	55,059.09	57,801.78
Equity Value (M)	68,738.65	71,853.73	75,086.32
Shares Outstanding (M)	455.35	455.35	455.35
Fair Value	$150.96	$157.80	$164.90
Upside / Downside	-35.76%	-32.85%	-29.83%

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

AB SKF (publ) (SKF-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener