DDM Analysis: ZWACK.BD

Valuation Snapshot

Stable Growth	$25,921.74 - $48,106.89	$35,014.09
Multi-Stage	$24,438.78 - $26,591.60	$25,496.01
Blended Fair Value	$30,255.05
Current Price	$32,500.00
Upside	-6.91%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.49%	-5.63%	1,400.00	1,700.00	1,500.00	700.00	300.00	1,300.00	1,050.00	1,050.00	850.00	1,200.00
YoY Growth	-	-	-17.65%	13.33%	114.29%	133.33%	-76.92%	23.81%	0.00%	23.53%	-29.17%	-52.00%
Dividend Yield	-	-	4.24%	6.80%	7.73%	3.77%	1.80%	7.74%	5.87%	5.98%	4.75%	6.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,397.00
(-) Cash Dividends Paid (M)	3,000.00
(=) Cash Retained (M)	397.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	679.40	424.63	254.78
Cash Retained (M)	397.00	397.00	397.00
(-) Cash Required (M)	-679.40	-424.63	-254.78
(=) Excess Retained (M)	-282.40	-27.63	142.23
(/) Shares Outstanding (M)	2.00	2.00	2.00
(=) Excess Retained per Share	-141.20	-13.81	71.11
LTM Dividend per Share	1,500.00	1,500.00	1,500.00
(+) Excess Retained per Share	-141.20	-13.81	71.11
(=) Adjusted Dividend	1,358.80	1,486.19	1,571.11
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	4.52%	5.52%	6.52%
Fair Value	$25,921.74	$35,014.09	$48,106.89
Upside / Downside	-20.24%	7.74%	48.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,397.00	3,584.42	3,782.19	3,990.86	4,211.05	4,443.38	4,576.68
Payout Ratio	88.31%	88.65%	88.99%	89.33%	89.66%	90.00%	92.50%
Projected Dividends (M)	3,000.00	3,177.61	3,365.69	3,564.85	3,775.74	3,999.04	4,233.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	4.52%	5.52%	6.52%
Year 1 PV (M)	2,861.46	2,888.84	2,916.22
Year 2 PV (M)	2,729.29	2,781.76	2,834.74
Year 3 PV (M)	2,603.18	2,678.61	2,755.49
Year 4 PV (M)	2,482.86	2,579.25	2,678.43
Year 5 PV (M)	2,368.07	2,483.54	2,603.48
PV of Terminal Value (M)	35,832.70	37,580.02	39,394.84
Equity Value (M)	48,877.55	50,992.03	53,183.20
Shares Outstanding (M)	2.00	2.00	2.00
Fair Value	$24,438.78	$25,496.01	$26,591.60
Upside / Downside	-24.80%	-21.55%	-18.18%

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

Zwack Unicum Nyrt. (ZWACK.BD)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener