Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Century Textiles and Industries Limited (CENTURYTEX.BO)

Company Dividend Discount ModelIndustry: Paper, Lumber & Forest ProductsSector: Basic Materials

Valuation Snapshot

Stable Growth$47.41 - $65.46$56.50
Multi-Stage$111.78 - $123.15$117.35
Blended Fair Value$86.92
Current Price$2,850.05
Upside-96.95%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-5.26%0.92%4.974.011.033.027.526.525.515.515.014.59
YoY Growth--24.02%289.20%-65.91%-59.79%15.39%18.18%0.00%10.03%9.17%1.19%
Dividend Yield--0.22%0.47%0.13%0.49%2.55%1.57%1.42%1.15%1.74%1.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)972.10
(-) Cash Dividends Paid (M)556.10
(=) Cash Retained (M)416.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)194.42121.5172.91
Cash Retained (M)416.00416.00416.00
(-) Cash Required (M)-194.42-121.51-72.91
(=) Excess Retained (M)221.58294.49343.09
(/) Shares Outstanding (M)111.43111.43111.43
(=) Excess Retained per Share1.992.643.08
LTM Dividend per Share4.994.994.99
(+) Excess Retained per Share1.992.643.08
(=) Adjusted Dividend6.987.638.07
WACC / Discount Rate7.66%7.66%7.66%
Growth Rate-6.15%-5.15%-4.15%
Fair Value$47.41$56.50$65.46
Upside / Downside-98.34%-98.02%-97.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)972.10922.02874.53829.48786.75746.22768.61
Payout Ratio57.21%63.76%70.32%76.88%83.44%90.00%92.50%
Projected Dividends (M)556.10587.93615.00637.72656.48671.60710.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.66%7.66%7.66%
Growth Rate-6.15%-5.15%-4.15%
Year 1 PV (M)540.32546.07551.83
Year 2 PV (M)519.43530.55541.80
Year 3 PV (M)495.00510.99527.33
Year 4 PV (M)468.29488.57509.50
Year 5 PV (M)440.28464.24489.24
PV of Terminal Value (M)9,992.0010,535.8111,103.05
Equity Value (M)12,455.3113,076.2513,722.74
Shares Outstanding (M)111.43111.43111.43
Fair Value$111.78$117.35$123.15
Upside / Downside-96.08%-95.88%-95.68%

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%