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 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%