Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hammond Manufacturing Company Limited (HMM-A.TO)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$257.39 - $303.25$284.19
Multi-Stage$171.45 - $188.21$179.67
Blended Fair Value$231.93
Current Price$10.11
Upside2,194.09%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.42%11.60%0.060.060.060.040.040.040.040.020.020.02
YoY Growth--0.00%0.00%50.11%0.00%-0.22%0.44%100.00%0.00%0.00%-0.44%
Dividend Yield--0.71%0.52%0.97%0.99%1.16%2.82%2.02%0.87%1.09%0.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)17.29
(-) Cash Dividends Paid (M)0.68
(=) Cash Retained (M)16.61
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3.462.161.30
Cash Retained (M)16.6116.6116.61
(-) Cash Required (M)-3.46-2.16-1.30
(=) Excess Retained (M)13.1614.4515.32
(/) Shares Outstanding (M)11.3411.3411.34
(=) Excess Retained per Share1.161.271.35
LTM Dividend per Share0.060.060.06
(+) Excess Retained per Share1.161.271.35
(=) Adjusted Dividend1.221.331.41
WACC / Discount Rate2.63%2.63%2.63%
Growth Rate5.50%6.50%7.50%
Fair Value$257.39$284.19$303.25
Upside / Downside2,445.91%2,710.99%2,899.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)17.2918.4219.6220.8922.2523.6924.41
Payout Ratio3.93%21.15%38.36%55.57%72.79%90.00%92.50%
Projected Dividends (M)0.683.897.5211.6116.1921.3222.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.63%2.63%2.63%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3.763.793.83
Year 2 PV (M)7.017.147.28
Year 3 PV (M)10.4410.7411.05
Year 4 PV (M)14.0614.6015.15
Year 5 PV (M)17.8718.7319.63
PV of Terminal Value (M)1,891.431,982.782,077.64
Equity Value (M)1,944.562,037.792,134.57
Shares Outstanding (M)11.3411.3411.34
Fair Value$171.45$179.67$188.21
Upside / Downside1,595.89%1,677.19%1,761.60%

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%