DDM Analysis: 3050.SR

Valuation Snapshot

Stable Growth	$6.49 - $8.81	$7.68
Multi-Stage	$21.33 - $23.62	$22.45
Blended Fair Value	$15.06
Current Price	$28.72
Upside	-47.55%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.52%	-13.70%	1.37	0.86	2.01	3.73	4.52	2.26	1.51	3.29	5.97	5.40
YoY Growth	-	-	59.07%	-57.09%	-46.22%	-17.52%	100.23%	49.32%	-54.08%	-44.85%	10.59%	-9.59%
Dividend Yield	-	-	4.04%	2.19%	4.01%	5.29%	5.14%	4.14%	3.29%	6.87%	9.52%	7.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	193.72
(-) Cash Dividends Paid (M)	103.17
(=) Cash Retained (M)	90.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.74	24.22	14.53
Cash Retained (M)	90.55	90.55	90.55
(-) Cash Required (M)	-38.74	-24.22	-14.53
(=) Excess Retained (M)	51.81	66.34	76.02
(/) Shares Outstanding (M)	140.00	140.00	140.00
(=) Excess Retained per Share	0.37	0.47	0.54
LTM Dividend per Share	0.74	0.74	0.74
(+) Excess Retained per Share	0.37	0.47	0.54
(=) Adjusted Dividend	1.11	1.21	1.28
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-9.17%	-8.17%	-7.17%
Fair Value	$6.49	$7.68	$8.81
Upside / Downside	-77.39%	-73.27%	-69.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	193.72	177.90	163.37	150.03	137.77	126.52	130.32
Payout Ratio	53.26%	60.61%	67.95%	75.30%	82.65%	90.00%	92.50%
Projected Dividends (M)	103.17	107.82	111.02	112.97	113.87	113.87	120.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-9.17%	-8.17%	-7.17%
Year 1 PV (M)	100.31	101.41	102.52
Year 2 PV (M)	96.09	98.22	100.37
Year 3 PV (M)	90.98	94.01	97.12
Year 4 PV (M)	85.31	89.13	93.08
Year 5 PV (M)	79.37	83.83	88.50
PV of Terminal Value (M)	2,533.82	2,676.41	2,825.34
Equity Value (M)	2,985.88	3,143.01	3,306.91
Shares Outstanding (M)	140.00	140.00	140.00
Fair Value	$21.33	$22.45	$23.62
Upside / Downside	-25.74%	-21.83%	-17.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Southern Province Cement Company (3050.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener