DDM Analysis: CIMSA.IS

Valuation Snapshot

Stable Growth	$203.02 - $390.50	$365.95
Multi-Stage	$61.10 - $66.88	$63.94
Blended Fair Value	$214.94
Current Price	$48.00
Upside	347.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	22.80%	1.29	0.61	0.21	0.00	0.00	0.00	0.07	0.20	0.21	0.18
YoY Growth	-	-	112.57%	186.05%	0.00%	0.00%	0.00%	-100.00%	-64.79%	-4.70%	15.33%	11.96%
Dividend Yield	-	-	2.72%	1.97%	1.58%	0.00%	0.00%	0.00%	7.48%	10.51%	9.63%	8.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,856.69
(-) Cash Dividends Paid (M)	801.50
(=) Cash Retained (M)	1,055.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	371.34	232.09	139.25
Cash Retained (M)	1,055.19	1,055.19	1,055.19
(-) Cash Required (M)	-371.34	-232.09	-139.25
(=) Excess Retained (M)	683.85	823.10	915.94
(/) Shares Outstanding (M)	945.59	945.59	945.59
(=) Excess Retained per Share	0.72	0.87	0.97
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.72	0.87	0.97
(=) Adjusted Dividend	1.57	1.72	1.82
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$203.02	$365.95	$390.50
Upside / Downside	322.97%	662.40%	713.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,856.69	1,977.37	2,105.90	2,242.79	2,388.57	2,543.82	2,620.14
Payout Ratio	43.17%	52.53%	61.90%	71.27%	80.63%	90.00%	92.50%
Projected Dividends (M)	801.50	1,038.81	1,303.57	1,598.37	1,925.99	2,289.44	2,423.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	967.92	977.09	986.26
Year 2 PV (M)	1,131.73	1,153.28	1,175.04
Year 3 PV (M)	1,292.97	1,330.08	1,367.90
Year 4 PV (M)	1,451.66	1,507.49	1,564.91
Year 5 PV (M)	1,607.85	1,685.51	1,766.14
PV of Terminal Value (M)	51,325.47	53,804.51	56,378.42
Equity Value (M)	57,777.59	60,457.96	63,238.69
Shares Outstanding (M)	945.59	945.59	945.59
Fair Value	$61.10	$63.94	$66.88
Upside / Downside	27.30%	33.20%	39.33%

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

Mode

Ticker

Industry

Sector

Çimsa Çimento Sanayi ve Ticaret A.S. (CIMSA.IS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener