DDM Analysis: HDC.JO

Valuation Snapshot

Stable Growth	$601.31 - $1,123.06	$814.23
Multi-Stage	$559.75 - $609.65	$584.25
Blended Fair Value	$699.24
Current Price	$197.51
Upside	254.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.43%	8.14%	11.29	10.12	9.64	7.43	4.52	6.29	7.38	6.18	6.05	5.51
YoY Growth	-	-	11.61%	5.03%	29.72%	64.22%	-28.07%	-14.75%	19.26%	2.18%	9.84%	6.65%
Dividend Yield	-	-	5.63%	6.20%	6.88%	5.32%	5.29%	5.82%	5.19%	4.55%	5.58%	5.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,118.54
(-) Cash Dividends Paid (M)	837.57
(=) Cash Retained (M)	280.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	223.71	139.82	83.89
Cash Retained (M)	280.98	280.98	280.98
(-) Cash Required (M)	-223.71	-139.82	-83.89
(=) Excess Retained (M)	57.27	141.16	197.09
(/) Shares Outstanding (M)	28.69	28.69	28.69
(=) Excess Retained per Share	2.00	4.92	6.87
LTM Dividend per Share	29.20	29.20	29.20
(+) Excess Retained per Share	2.00	4.92	6.87
(=) Adjusted Dividend	31.19	34.12	36.07
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	4.46%	5.46%	6.46%
Fair Value	$601.31	$814.23	$1,123.06
Upside / Downside	204.45%	312.25%	468.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,118.54	1,179.64	1,244.06	1,312.01	1,383.67	1,459.24	1,503.02
Payout Ratio	74.88%	77.90%	80.93%	83.95%	86.98%	90.00%	92.50%
Projected Dividends (M)	837.57	918.98	1,006.80	1,101.46	1,203.46	1,313.32	1,390.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	4.46%	5.46%	6.46%
Year 1 PV (M)	828.42	836.35	844.28
Year 2 PV (M)	818.13	833.87	849.76
Year 3 PV (M)	806.85	830.24	854.08
Year 4 PV (M)	794.68	825.55	857.31
Year 5 PV (M)	781.76	819.90	859.52
PV of Terminal Value (M)	12,027.37	12,614.18	13,223.68
Equity Value (M)	16,057.20	16,760.09	17,488.62
Shares Outstanding (M)	28.69	28.69	28.69
Fair Value	$559.75	$584.25	$609.65
Upside / Downside	183.40%	195.81%	208.67%

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

Hudaco Industries Limited (HDC.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener