DDM Analysis: NTC.JO

Valuation Snapshot

Stable Growth	$22.99 - $35.13	$28.67
Multi-Stage	$34.01 - $37.23	$35.59
Blended Fair Value	$32.13
Current Price	$14.22
Upside	125.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.16%	-2.03%	0.75	0.00	0.64	0.57	0.00	0.68	1.57	1.09	1.02	0.98
YoY Growth	-	-	0.00%	-100.00%	10.99%	0.00%	-100.00%	-56.91%	43.80%	7.10%	3.68%	6.38%
Dividend Yield	-	-	5.29%	0.00%	4.70%	4.16%	0.00%	5.23%	8.94%	4.58%	4.28%	2.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,201.00
(-) Cash Dividends Paid (M)	1,807.00
(=) Cash Retained (M)	1,394.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	640.20	400.13	240.08
Cash Retained (M)	1,394.00	1,394.00	1,394.00
(-) Cash Required (M)	-640.20	-400.13	-240.08
(=) Excess Retained (M)	753.80	993.88	1,153.93
(/) Shares Outstanding (M)	1,272.20	1,272.20	1,272.20
(=) Excess Retained per Share	0.59	0.78	0.91
LTM Dividend per Share	1.42	1.42	1.42
(+) Excess Retained per Share	0.59	0.78	0.91
(=) Adjusted Dividend	2.01	2.20	2.33
WACC / Discount Rate	8.93%	8.93%	8.93%
Growth Rate	0.16%	1.16%	2.16%
Fair Value	$22.99	$28.67	$35.13
Upside / Downside	61.69%	101.60%	147.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,201.00	3,238.15	3,275.72	3,313.73	3,352.19	3,391.09	3,492.82
Payout Ratio	56.45%	63.16%	69.87%	76.58%	83.29%	90.00%	92.50%
Projected Dividends (M)	1,807.00	2,045.24	2,288.77	2,537.67	2,792.04	3,051.98	3,230.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.93%	8.93%	8.93%
Growth Rate	0.16%	1.16%	2.16%
Year 1 PV (M)	1,859.02	1,877.58	1,896.15
Year 2 PV (M)	1,890.96	1,928.91	1,967.23
Year 3 PV (M)	1,905.71	1,963.36	2,022.17
Year 4 PV (M)	1,905.83	1,983.09	2,062.67
Year 5 PV (M)	1,893.58	1,990.02	2,090.34
PV of Terminal Value (M)	33,807.48	35,529.19	37,320.33
Equity Value (M)	43,262.60	45,272.15	47,358.89
Shares Outstanding (M)	1,272.20	1,272.20	1,272.20
Fair Value	$34.01	$35.59	$37.23
Upside / Downside	139.14%	150.25%	161.79%

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

Netcare Limited (NTC.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener