Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Siam City Cement Public Company Limited (SCCC-R.BK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$291.41 - $566.39$400.69
Multi-Stage$479.03 - $525.36$501.76
Blended Fair Value$451.22
Current Price$149.00
Upside202.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.37%0.24%11.869.419.009.634.888.719.1813.1611.5811.58
YoY Growth--26.05%4.55%-6.57%97.54%-44.02%-5.16%-30.22%13.69%0.01%-0.01%
Dividend Yield--7.46%6.75%6.45%6.28%2.94%7.32%4.12%5.04%4.05%3.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,452.39
(-) Cash Dividends Paid (M)4,299.69
(=) Cash Retained (M)1,152.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,090.48681.55408.93
Cash Retained (M)1,152.701,152.701,152.70
(-) Cash Required (M)-1,090.48-681.55-408.93
(=) Excess Retained (M)62.22471.15743.77
(/) Shares Outstanding (M)298.00298.00298.00
(=) Excess Retained per Share0.211.582.50
LTM Dividend per Share14.4314.4314.43
(+) Excess Retained per Share0.211.582.50
(=) Adjusted Dividend14.6416.0116.92
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate1.23%2.23%3.23%
Fair Value$291.41$400.69$566.39
Upside / Downside95.58%168.92%280.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,452.395,574.035,698.395,825.535,955.506,088.376,271.02
Payout Ratio78.86%81.09%83.32%85.54%87.77%90.00%92.50%
Projected Dividends (M)4,299.694,519.824,747.634,983.365,227.255,479.535,800.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate1.23%2.23%3.23%
Year 1 PV (M)4,209.734,251.324,292.90
Year 2 PV (M)4,118.554,200.324,282.89
Year 3 PV (M)4,026.454,146.964,269.85
Year 4 PV (M)3,933.754,091.504,253.95
Year 5 PV (M)3,840.704,034.184,235.39
PV of Terminal Value (M)122,621.61128,798.97135,222.83
Equity Value (M)142,750.79149,523.26156,557.82
Shares Outstanding (M)298.00298.00298.00
Fair Value$479.03$501.76$525.36
Upside / Downside221.50%236.75%252.59%

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%