Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ege Endüstri ve Ticaret A.S. (EGEEN.IS)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$15,488.74 - $18,248.36$17,101.38
Multi-Stage$12,717.50 - $13,950.90$13,322.70
Blended Fair Value$15,212.04
Current Price$8,110.00
Upside87.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.44%37.67%131.06116.9279.2862.8618.6047.6227.5913.1913.2310.68
YoY Growth--12.09%47.47%26.11%238.05%-60.95%72.58%109.25%-0.33%23.84%99.43%
Dividend Yield--1.42%0.78%1.74%3.40%1.18%9.58%5.99%3.44%5.09%3.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)289.04
(-) Cash Dividends Paid (M)251.56
(=) Cash Retained (M)37.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)57.8136.1321.68
Cash Retained (M)37.4837.4837.48
(-) Cash Required (M)-57.81-36.13-21.68
(=) Excess Retained (M)-20.331.3515.80
(/) Shares Outstanding (M)3.153.153.15
(=) Excess Retained per Share-6.450.435.02
LTM Dividend per Share79.8679.8679.86
(+) Excess Retained per Share-6.450.435.02
(=) Adjusted Dividend73.4180.2984.88
WACC / Discount Rate-1.33%-1.33%-1.33%
Growth Rate5.50%6.50%7.50%
Fair Value$15,488.74$17,101.38$18,248.36
Upside / Downside90.98%110.87%125.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)289.04307.82327.83349.14371.84396.01407.89
Payout Ratio87.03%87.63%88.22%88.81%89.41%90.00%92.50%
Projected Dividends (M)251.56269.74289.21310.08332.45356.41377.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.33%-1.33%-1.33%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)270.80273.37275.94
Year 2 PV (M)291.51297.06302.67
Year 3 PV (M)313.78322.79331.97
Year 4 PV (M)337.75350.73364.09
Year 5 PV (M)363.52381.08399.31
PV of Terminal Value (M)38,482.7540,341.4842,271.35
Equity Value (M)40,060.1141,966.5243,945.33
Shares Outstanding (M)3.153.153.15
Fair Value$12,717.50$13,322.70$13,950.90
Upside / Downside56.81%64.28%72.02%

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%