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)	90.97	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)	2,533.50	2,676.06	2,824.97
Equity Value (M)	2,985.55	3,142.67	3,306.55
Shares Outstanding (M)	140.00	140.00	140.00
Fair Value	$21.33	$22.45	$23.62
Upside / Downside	-25.75%	-21.84%	-17.76%

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

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