Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Codan Limited (CDA.AX)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$171.45 - $201.99$189.30
Multi-Stage$132.30 - $145.20$138.63
Blended Fair Value$163.96
Current Price$20.11
Upside715.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.50%23.68%0.240.200.240.290.210.150.150.110.100.04
YoY Growth--22.67%-16.60%-18.52%37.50%43.75%0.47%37.16%10.55%150.27%33.35%
Dividend Yield--1.22%1.69%2.97%4.21%1.18%2.09%4.16%3.59%4.16%3.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)184.88
(-) Cash Dividends Paid (M)58.02
(=) Cash Retained (M)126.86
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36.9823.1113.87
Cash Retained (M)126.86126.86126.86
(-) Cash Required (M)-36.98-23.11-13.87
(=) Excess Retained (M)89.88103.75112.99
(/) Shares Outstanding (M)182.03182.03182.03
(=) Excess Retained per Share0.490.570.62
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share0.490.570.62
(=) Adjusted Dividend0.810.890.94
WACC / Discount Rate-0.27%-0.27%-0.27%
Growth Rate5.50%6.50%7.50%
Fair Value$171.45$189.30$201.99
Upside / Downside752.55%841.31%904.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)184.88196.90209.70223.33237.84253.30260.90
Payout Ratio31.38%43.11%54.83%66.55%78.28%90.00%92.50%
Projected Dividends (M)58.0284.88114.98148.63186.17227.97241.33

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.27%-0.27%-0.27%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)84.3185.1185.91
Year 2 PV (M)113.44115.60117.78
Year 3 PV (M)145.67149.85154.11
Year 4 PV (M)181.24188.21195.38
Year 5 PV (M)220.45231.10242.15
PV of Terminal Value (M)23,336.8624,464.0425,634.36
Equity Value (M)24,081.9725,233.9126,429.69
Shares Outstanding (M)182.03182.03182.03
Fair Value$132.30$138.63$145.20
Upside / Downside557.88%589.35%622.02%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%