Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

SMU S.A. (SMU.SN)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$246.80 - $601.38$367.41
Multi-Stage$328.51 - $360.46$344.18
Blended Fair Value$355.79
Current Price$160.52
Upside121.65%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS39.57%0.00%9.0810.8616.899.964.501.710.000.000.000.00
YoY Growth---16.46%-35.69%69.58%121.14%162.89%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--5.16%6.39%11.59%11.07%3.82%1.33%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)67,334.89
(-) Cash Dividends Paid (M)31,642.02
(=) Cash Retained (M)35,692.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,466.988,416.865,050.12
Cash Retained (M)35,692.8735,692.8735,692.87
(-) Cash Required (M)-13,466.98-8,416.86-5,050.12
(=) Excess Retained (M)22,225.8927,276.0130,642.75
(/) Shares Outstanding (M)5,763.215,763.215,763.21
(=) Excess Retained per Share3.864.735.32
LTM Dividend per Share5.495.495.49
(+) Excess Retained per Share3.864.735.32
(=) Adjusted Dividend9.3510.2210.81
WACC / Discount Rate6.18%6.18%6.18%
Growth Rate2.30%3.30%4.30%
Fair Value$246.80$367.41$601.38
Upside / Downside53.75%128.89%274.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)67,334.8969,560.1371,858.9174,233.6776,686.9079,221.2181,597.84
Payout Ratio46.99%55.59%64.20%72.80%81.40%90.00%92.50%
Projected Dividends (M)31,642.0238,670.9946,129.9854,039.7462,421.9171,299.0975,478.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.18%6.18%6.18%
Growth Rate2.30%3.30%4.30%
Year 1 PV (M)36,067.9436,420.4936,773.04
Year 2 PV (M)40,128.7340,917.0541,713.05
Year 3 PV (M)43,845.1445,143.4746,467.18
Year 4 PV (M)47,236.8949,111.0651,040.45
Year 5 PV (M)50,322.7452,830.7455,437.76
PV of Terminal Value (M)1,675,648.671,759,160.361,845,969.02
Equity Value (M)1,893,250.101,983,583.172,077,400.50
Shares Outstanding (M)5,763.215,763.215,763.21
Fair Value$328.51$344.18$360.46
Upside / Downside104.65%114.42%124.56%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%