DDM Analysis: BKL.AX

Valuation Snapshot

Stable Growth	$14.23 - $20.38	$17.24
Multi-Stage	$29.02 - $31.95	$30.45
Blended Fair Value	$23.85
Current Price	$70.40
Upside	-66.13%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	-21.26%	-1.59%	0.99	0.23	0.55	2.22	2.78	3.26	3.21	1.26	1.01	0.87
YoY Growth	-	-	325.03%	-57.94%	-75.16%	-20.08%	-14.70%	1.50%	154.17%	25.52%	15.05%	-24.45%
Dividend Yield	-	-	1.40%	0.32%	0.71%	2.47%	1.95%	3.40%	2.44%	1.68%	3.70%	3.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37.68
(-) Cash Dividends Paid (M)	14.09
(=) Cash Retained (M)	23.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7.54	4.71	2.83
Cash Retained (M)	23.59	23.59	23.59
(-) Cash Required (M)	-7.54	-4.71	-2.83
(=) Excess Retained (M)	16.05	18.88	20.76
(/) Shares Outstanding (M)	17.97	17.97	17.97
(=) Excess Retained per Share	0.89	1.05	1.16
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	0.89	1.05	1.16
(=) Adjusted Dividend	1.68	1.83	1.94
WACC / Discount Rate	7.78%	7.78%	7.78%
Growth Rate	-3.59%	-2.59%	-1.59%
Fair Value	$14.23	$17.24	$20.38
Upside / Downside	-79.79%	-75.51%	-71.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37.68	36.70	35.75	34.83	33.92	33.05	34.04
Payout Ratio	37.39%	47.91%	58.43%	68.96%	79.48%	90.00%	92.50%
Projected Dividends (M)	14.09	17.58	20.89	24.01	26.96	29.74	31.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.78%	7.78%	7.78%
Growth Rate	-3.59%	-2.59%	-1.59%
Year 1 PV (M)	16.15	16.32	16.48
Year 2 PV (M)	17.62	17.99	18.36
Year 3 PV (M)	18.60	19.18	19.78
Year 4 PV (M)	19.18	19.98	20.82
Year 5 PV (M)	19.42	20.45	21.52
PV of Terminal Value (M)	430.56	453.36	477.11
Equity Value (M)	521.52	547.28	574.07
Shares Outstanding (M)	17.97	17.97	17.97
Fair Value	$29.02	$30.45	$31.95
Upside / Downside	-58.78%	-56.74%	-54.62%

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

Blackmores Limited (BKL.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener