Definitive Analysis
Definitive Analysis

Get Full Access

See Pricing Start Free Trial

Riyadh Cement Company (3092.SR)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$137.03 - $795.55$254.74
Multi-Stage$118.01 - $129.28$123.54
Blended Fair Value$189.14
Current Price$32.12
Upside488.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS13.08%0.00%1.761.551.621.881.940.950.000.000.000.00
YoY Growth--13.19%-4.48%-13.76%-3.06%104.52%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--5.45%4.54%5.24%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)487.50
(-) Cash Dividends Paid (M)258.78
(=) Cash Retained (M)228.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)97.5060.9436.56
Cash Retained (M)228.72228.72228.72
(-) Cash Required (M)-97.50-60.94-36.56
(=) Excess Retained (M)131.22167.78192.16
(/) Shares Outstanding (M)120.00120.00120.00
(=) Excess Retained per Share1.091.401.60
LTM Dividend per Share2.162.162.16
(+) Excess Retained per Share1.091.401.60
(=) Adjusted Dividend3.253.553.76
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate3.85%4.85%5.85%
Fair Value$137.03$254.74$795.55
Upside / Downside326.62%693.10%2,376.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)487.50511.16535.96561.97589.24617.83636.37
Payout Ratio53.08%60.47%67.85%75.23%82.62%90.00%92.50%
Projected Dividends (M)258.78309.08363.65422.79486.81556.05588.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate3.85%4.85%5.85%
Year 1 PV (M)287.95290.72293.49
Year 2 PV (M)315.62321.73327.89
Year 3 PV (M)341.86351.83361.99
Year 4 PV (M)366.71381.04395.78
Year 5 PV (M)390.23409.38429.28
PV of Terminal Value (M)12,458.7513,070.2413,705.51
Equity Value (M)14,161.1114,824.9315,513.94
Shares Outstanding (M)120.00120.00120.00
Fair Value$118.01$123.54$129.28
Upside / Downside267.40%284.62%302.50%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%