Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hudaco Industries Limited (HDC.JO)

Company Dividend Discount ModelIndustry: Industrial - DistributionSector: Industrials

Valuation Snapshot

Stable Growth$601.31 - $1,123.06$814.23
Multi-Stage$559.75 - $609.65$584.25
Blended Fair Value$699.24
Current Price$197.51
Upside254.03%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.43%8.14%11.2910.129.647.434.526.297.386.186.055.51
YoY Growth--11.61%5.03%29.72%64.22%-28.07%-14.75%19.26%2.18%9.84%6.65%
Dividend Yield--5.63%6.20%6.88%5.32%5.29%5.82%5.19%4.55%5.58%5.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,118.54
(-) Cash Dividends Paid (M)837.57
(=) Cash Retained (M)280.98
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)223.71139.8283.89
Cash Retained (M)280.98280.98280.98
(-) Cash Required (M)-223.71-139.82-83.89
(=) Excess Retained (M)57.27141.16197.09
(/) Shares Outstanding (M)28.6928.6928.69
(=) Excess Retained per Share2.004.926.87
LTM Dividend per Share29.2029.2029.20
(+) Excess Retained per Share2.004.926.87
(=) Adjusted Dividend31.1934.1236.07
WACC / Discount Rate9.88%9.88%9.88%
Growth Rate4.46%5.46%6.46%
Fair Value$601.31$814.23$1,123.06
Upside / Downside204.45%312.25%468.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,118.541,179.641,244.061,312.011,383.671,459.241,503.02
Payout Ratio74.88%77.90%80.93%83.95%86.98%90.00%92.50%
Projected Dividends (M)837.57918.981,006.801,101.461,203.461,313.321,390.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.88%9.88%9.88%
Growth Rate4.46%5.46%6.46%
Year 1 PV (M)828.42836.35844.28
Year 2 PV (M)818.13833.87849.76
Year 3 PV (M)806.85830.24854.08
Year 4 PV (M)794.68825.55857.31
Year 5 PV (M)781.76819.90859.52
PV of Terminal Value (M)12,027.3712,614.1813,223.68
Equity Value (M)16,057.2016,760.0917,488.62
Shares Outstanding (M)28.6928.6928.69
Fair Value$559.75$584.25$609.65
Upside / Downside183.40%195.81%208.67%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%