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 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

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