DDM Analysis: DIMRI.TA

Valuation Snapshot

Stable Growth	$958.14 - $5,466.74	$1,802.17
Multi-Stage	$555.73 - $607.81	$581.29
Blended Fair Value	$1,191.73
Current Price	$381.50
Upside	212.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	25.87%	16.27%	7.72	3.61	5.23	3.91	1.71	2.44	1.71	1.71	1.37	1.47
YoY Growth	-	-	113.51%	-30.84%	33.75%	128.57%	-30.00%	42.86%	0.00%	25.00%	-6.67%	-14.29%
Dividend Yield	-	-	2.57%	1.26%	2.56%	1.32%	0.94%	2.49%	2.88%	2.72%	2.17%	2.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	562.75
(-) Cash Dividends Paid (M)	132.00
(=) Cash Retained (M)	430.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	112.55	70.34	42.21
Cash Retained (M)	430.75	430.75	430.75
(-) Cash Required (M)	-112.55	-70.34	-42.21
(=) Excess Retained (M)	318.20	360.40	388.54
(/) Shares Outstanding (M)	20.47	20.47	20.47
(=) Excess Retained per Share	15.54	17.60	18.98
LTM Dividend per Share	6.45	6.45	6.45
(+) Excess Retained per Share	15.54	17.60	18.98
(=) Adjusted Dividend	21.99	24.05	25.43
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$958.14	$1,802.17	$5,466.74
Upside / Downside	151.15%	372.39%	1,332.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	562.75	599.33	638.28	679.77	723.96	771.01	794.14
Payout Ratio	23.46%	36.77%	50.07%	63.38%	76.69%	90.00%	92.50%
Projected Dividends (M)	132.00	220.34	319.61	430.86	555.21	693.91	734.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	202.25	204.17	206.09
Year 2 PV (M)	269.29	274.42	279.59
Year 3 PV (M)	333.21	342.78	352.52
Year 4 PV (M)	394.13	409.29	424.88
Year 5 PV (M)	452.15	473.99	496.66
PV of Terminal Value (M)	9,725.92	10,195.69	10,683.43
Equity Value (M)	11,376.95	11,900.32	12,443.17
Shares Outstanding (M)	20.47	20.47	20.47
Fair Value	$555.73	$581.29	$607.81
Upside / Downside	45.67%	52.37%	59.32%

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

Mode

Ticker

Industry

Sector

Y.H. Dimri Construction & Development Ltd (DIMRI.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener