DDM Analysis: COCKERILL.BO

Valuation Snapshot

Stable Growth	$139.99 - $207.69	$172.32
Multi-Stage	$187.63 - $205.66	$196.48
Blended Fair Value	$184.40
Current Price	$5,927.35
Upside	-96.89%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-10.37%	53.77%	6.96	4.97	1.99	0.00	5.00	12.03	2.87	0.05	0.03	0.03
YoY Growth	-	-	39.98%	149.81%	0.00%	-100.00%	-58.45%	319.27%	5,592.37%	90.08%	-22.49%	-63.66%
Dividend Yield	-	-	0.20%	0.08%	0.07%	0.00%	0.54%	2.50%	0.26%	0.01%	0.01%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	84.18
(-) Cash Dividends Paid (M)	19.65
(=) Cash Retained (M)	64.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.84	10.52	6.31
Cash Retained (M)	64.53	64.53	64.53
(-) Cash Required (M)	-16.84	-10.52	-6.31
(=) Excess Retained (M)	47.69	54.01	58.21
(/) Shares Outstanding (M)	4.94	4.94	4.94
(=) Excess Retained per Share	9.66	10.93	11.79
LTM Dividend per Share	3.98	3.98	3.98
(+) Excess Retained per Share	9.66	10.93	11.79
(=) Adjusted Dividend	13.63	14.91	15.76
WACC / Discount Rate	9.89%	9.89%	9.89%
Growth Rate	0.14%	1.14%	2.14%
Fair Value	$139.99	$172.32	$207.69
Upside / Downside	-97.64%	-97.09%	-96.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	84.18	85.14	86.11	87.09	88.08	89.09	91.76
Payout Ratio	23.35%	36.68%	50.01%	63.34%	76.67%	90.00%	92.50%
Projected Dividends (M)	19.65	31.23	43.06	55.16	67.53	80.18	84.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.89%	9.89%	9.89%
Growth Rate	0.14%	1.14%	2.14%
Year 1 PV (M)	28.13	28.42	28.70
Year 2 PV (M)	34.96	35.66	36.37
Year 3 PV (M)	40.35	41.57	42.81
Year 4 PV (M)	44.50	46.31	48.17
Year 5 PV (M)	47.60	50.03	52.55
PV of Terminal Value (M)	731.27	768.52	807.27
Equity Value (M)	926.82	970.50	1,015.87
Shares Outstanding (M)	4.94	4.94	4.94
Fair Value	$187.63	$196.48	$205.66
Upside / Downside	-96.83%	-96.69%	-96.53%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

John Cockerill India Ltd. (COCKERILL.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener