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 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

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