DDM Analysis: HRON.TA

Valuation Snapshot

Stable Growth	$1,746.87 - $2,630.06	$2,164.18
Multi-Stage	$2,269.04 - $2,486.96	$2,375.94
Blended Fair Value	$2,270.06
Current Price	$2,530.00
Upside	-10.27%
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	13.28%	13.98%	41.14	42.64	44.11	27.57	11.03	22.06	22.06	11.05	11.12	11.12
YoY Growth	-	-	-3.51%	-3.34%	59.99%	149.99%	-49.99%	0.00%	99.67%	-0.65%	0.00%	0.00%
Dividend Yield	-	-	1.97%	2.22%	2.77%	1.28%	0.76%	1.55%	1.33%	0.63%	0.88%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	72.23
(-) Cash Dividends Paid (M)	14.83
(=) Cash Retained (M)	57.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.45	9.03	5.42
Cash Retained (M)	57.40	57.40	57.40
(-) Cash Required (M)	-14.45	-9.03	-5.42
(=) Excess Retained (M)	42.95	48.37	51.98
(/) Shares Outstanding (M)	0.36	0.36	0.36
(=) Excess Retained per Share	119.11	134.14	144.15
LTM Dividend per Share	41.12	41.12	41.12
(+) Excess Retained per Share	119.11	134.14	144.15
(=) Adjusted Dividend	160.24	175.26	185.27
WACC / Discount Rate	9.82%	9.82%	9.82%
Growth Rate	0.59%	1.59%	2.59%
Fair Value	$1,746.87	$2,164.18	$2,630.06
Upside / Downside	-30.95%	-14.46%	3.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	72.23	73.37	74.54	75.72	76.93	78.15	80.49
Payout Ratio	20.53%	34.43%	48.32%	62.21%	76.11%	90.00%	92.50%
Projected Dividends (M)	14.83	25.26	36.02	47.11	58.55	70.33	74.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.82%	9.82%	9.82%
Growth Rate	0.59%	1.59%	2.59%
Year 1 PV (M)	22.77	23.00	23.23
Year 2 PV (M)	29.28	29.87	30.46
Year 3 PV (M)	34.53	35.57	36.63
Year 4 PV (M)	38.70	40.26	41.87
Year 5 PV (M)	41.91	44.04	46.25
PV of Terminal Value (M)	651.01	684.01	718.35
Equity Value (M)	818.20	856.75	896.78
Shares Outstanding (M)	0.36	0.36	0.36
Fair Value	$2,269.04	$2,375.94	$2,486.96
Upside / Downside	-10.31%	-6.09%	-1.70%

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

Hiron-Trade Investments & Industrial Buildings Ltd (HRON.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener