DDM Analysis: CENTURYTEX.BO

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%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.26%	0.92%	4.97	4.01	1.03	3.02	7.52	6.52	5.51	5.51	5.01	4.59
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	194.42	121.51	72.91
Cash Retained (M)	416.00	416.00	416.00
(-) Cash Required (M)	-194.42	-121.51	-72.91
(=) Excess Retained (M)	221.58	294.49	343.09
(/) Shares Outstanding (M)	111.43	111.43	111.43
(=) Excess Retained per Share	1.99	2.64	3.08
LTM Dividend per Share	4.99	4.99	4.99
(+) Excess Retained per Share	1.99	2.64	3.08
(=) Adjusted Dividend	6.98	7.63	8.07
WACC / Discount Rate	7.66%	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)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	972.10	922.02	874.53	829.48	786.75	746.22	768.61
Payout Ratio	57.21%	63.76%	70.32%	76.88%	83.44%	90.00%	92.50%
Projected Dividends (M)	556.10	587.93	615.00	637.72	656.48	671.60	710.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.66%	7.66%	7.66%
Growth Rate	-6.15%	-5.15%	-4.15%
Year 1 PV (M)	540.32	546.07	551.83
Year 2 PV (M)	519.43	530.55	541.80
Year 3 PV (M)	495.00	510.99	527.33
Year 4 PV (M)	468.29	488.57	509.50
Year 5 PV (M)	440.28	464.24	489.24
PV of Terminal Value (M)	9,992.00	10,535.81	11,103.05
Equity Value (M)	12,455.31	13,076.25	13,722.74
Shares Outstanding (M)	111.43	111.43	111.43
Fair Value	$111.78	$117.35	$123.15
Upside / Downside	-96.08%	-95.88%	-95.68%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Century Textiles and Industries Limited (CENTURYTEX.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener