DDM Analysis: 3050.SR

Valuation Snapshot

Stable Growth	$6.49 - $8.81	$7.68
Multi-Stage	$21.33 - $23.62	$22.45
Blended Fair Value	$15.06
Current Price	$28.72
Upside	-47.55%
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	-9.52%	-13.70%	1.37	0.86	2.01	3.73	4.52	2.26	1.51	3.29	5.97	5.40
YoY Growth	-	-	59.07%	-57.09%	-46.22%	-17.52%	100.23%	49.32%	-54.08%	-44.85%	10.59%	-9.59%
Dividend Yield	-	-	4.04%	2.19%	4.01%	5.29%	5.14%	4.14%	3.29%	6.87%	9.52%	7.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	193.72
(-) Cash Dividends Paid (M)	103.17
(=) Cash Retained (M)	90.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.74	24.22	14.53
Cash Retained (M)	90.55	90.55	90.55
(-) Cash Required (M)	-38.74	-24.22	-14.53
(=) Excess Retained (M)	51.81	66.34	76.02
(/) Shares Outstanding (M)	140.00	140.00	140.00
(=) Excess Retained per Share	0.37	0.47	0.54
LTM Dividend per Share	0.74	0.74	0.74
(+) Excess Retained per Share	0.37	0.47	0.54
(=) Adjusted Dividend	1.11	1.21	1.28
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-9.17%	-8.17%	-7.17%
Fair Value	$6.49	$7.68	$8.81
Upside / Downside	-77.39%	-73.27%	-69.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	193.72	177.90	163.37	150.03	137.77	126.52	130.32
Payout Ratio	53.26%	60.61%	67.95%	75.30%	82.65%	90.00%	92.50%
Projected Dividends (M)	103.17	107.82	111.02	112.97	113.87	113.87	120.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-9.17%	-8.17%	-7.17%
Year 1 PV (M)	100.31	101.41	102.52
Year 2 PV (M)	96.09	98.22	100.37
Year 3 PV (M)	90.98	94.01	97.12
Year 4 PV (M)	85.31	89.13	93.08
Year 5 PV (M)	79.37	83.83	88.50
PV of Terminal Value (M)	2,533.82	2,676.41	2,825.34
Equity Value (M)	2,985.88	3,143.01	3,306.91
Shares Outstanding (M)	140.00	140.00	140.00
Fair Value	$21.33	$22.45	$23.62
Upside / Downside	-25.74%	-21.83%	-17.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Southern Province Cement Company (3050.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener