DDM Analysis: 6004.SR

Valuation Snapshot

Stable Growth	$14.92 - $19.69	$17.41
Multi-Stage	$43.85 - $48.61	$46.18
Blended Fair Value	$31.79
Current Price	$99.45
Upside	-68.03%
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	-19.90%	-10.17%	2.25	1.50	0.00	0.00	1.38	6.83	3.97	5.44	6.88	6.89
YoY Growth	-	-	50.44%	315,846.96%	-51.48%	-99.93%	-79.81%	72.19%	-27.15%	-20.90%	-0.08%	4.64%
Dividend Yield	-	-	1.88%	1.18%	0.00%	0.00%	1.81%	9.05%	4.90%	6.59%	7.66%	6.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	335.93
(-) Cash Dividends Paid (M)	187.78
(=) Cash Retained (M)	148.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	67.19	41.99	25.19
Cash Retained (M)	148.15	148.15	148.15
(-) Cash Required (M)	-67.19	-41.99	-25.19
(=) Excess Retained (M)	80.96	106.16	122.95
(/) Shares Outstanding (M)	82.00	82.00	82.00
(=) Excess Retained per Share	0.99	1.29	1.50
LTM Dividend per Share	2.29	2.29	2.29
(+) Excess Retained per Share	0.99	1.29	1.50
(=) Adjusted Dividend	3.28	3.58	3.79
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-12.17%	-11.17%	-10.17%
Fair Value	$14.92	$17.41	$19.69
Upside / Downside	-84.99%	-82.49%	-80.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	335.93	298.39	265.04	235.42	209.12	185.75	191.32
Payout Ratio	55.90%	62.72%	69.54%	76.36%	83.18%	90.00%	92.50%
Projected Dividends (M)	187.78	187.14	184.31	179.77	173.94	167.17	176.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-12.17%	-11.17%	-10.17%
Year 1 PV (M)	172.75	174.72	176.69
Year 2 PV (M)	157.05	160.65	164.29
Year 3 PV (M)	141.41	146.29	151.29
Year 4 PV (M)	126.30	132.15	138.21
Year 5 PV (M)	112.05	118.58	125.41
PV of Terminal Value (M)	2,885.89	3,053.97	3,229.79
Equity Value (M)	3,595.45	3,786.36	3,985.67
Shares Outstanding (M)	82.00	82.00	82.00
Fair Value	$43.85	$46.18	$48.61
Upside / Downside	-55.91%	-53.57%	-51.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

CATRION Catering Holding Company (6004.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener