Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

I.C.C. International Public Company Limited (ICC.BK)

Company Dividend Discount ModelIndustry: Apparel - RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$12.83 - $18.64$15.65
Multi-Stage$26.03 - $28.66$27.32
Blended Fair Value$21.48
Current Price$25.25
Upside-14.92%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.11%-0.47%0.750.660.230.160.460.800.720.760.690.69
YoY Growth--14.41%185.71%40.00%-64.29%-42.13%10.01%-4.37%9.53%-0.03%-12.47%
Dividend Yield--3.44%2.43%1.14%0.95%2.42%4.09%3.11%3.23%3.13%3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)779.78
(-) Cash Dividends Paid (M)230.00
(=) Cash Retained (M)549.78
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)155.9697.4758.48
Cash Retained (M)549.78549.78549.78
(-) Cash Required (M)-155.96-97.47-58.48
(=) Excess Retained (M)393.82452.30491.29
(/) Shares Outstanding (M)441.77441.77441.77
(=) Excess Retained per Share0.891.021.11
LTM Dividend per Share0.520.520.52
(+) Excess Retained per Share0.891.021.11
(=) Adjusted Dividend1.411.541.63
WACC / Discount Rate7.56%7.56%7.56%
Growth Rate-3.11%-2.11%-1.11%
Fair Value$12.83$15.65$18.64
Upside / Downside-49.18%-38.03%-26.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)779.78763.35747.28731.54716.13701.05722.08
Payout Ratio29.50%41.60%53.70%65.80%77.90%90.00%92.50%
Projected Dividends (M)230.00317.53401.27481.34557.86630.94667.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.56%7.56%7.56%
Growth Rate-3.11%-2.11%-1.11%
Year 1 PV (M)292.21295.22298.24
Year 2 PV (M)339.82346.87353.99
Year 3 PV (M)375.12386.85398.83
Year 4 PV (M)400.08416.85434.15
Year 5 PV (M)416.41438.34461.19
PV of Terminal Value (M)9,674.8810,184.5410,715.46
Equity Value (M)11,498.5012,068.6812,661.86
Shares Outstanding (M)441.77441.77441.77
Fair Value$26.03$27.32$28.66
Upside / Downside3.08%8.19%13.51%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%