DDM Analysis: 3060.SR

Valuation Snapshot

Stable Growth	$3.79 - $5.23	$4.51
Multi-Stage	$12.03 - $13.29	$12.65
Blended Fair Value	$8.58
Current Price	$20.32
Upside	-57.78%
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	-0.03%	-9.77%	1.24	1.49	1.50	3.48	2.24	1.25	1.74	2.73	4.48	3.99
YoY Growth	-	-	-16.69%	-0.66%	-56.84%	55.75%	79.49%	-28.56%	-36.15%	-39.02%	12.42%	14.51%
Dividend Yield	-	-	5.20%	5.04%	4.30%	8.26%	5.19%	4.85%	6.20%	8.33%	12.21%	8.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	110.57
(-) Cash Dividends Paid (M)	79.03
(=) Cash Retained (M)	31.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.11	13.82	8.29
Cash Retained (M)	31.55	31.55	31.55
(-) Cash Required (M)	-22.11	-13.82	-8.29
(=) Excess Retained (M)	9.43	17.72	23.25
(/) Shares Outstanding (M)	157.49	157.49	157.49
(=) Excess Retained per Share	0.06	0.11	0.15
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	0.06	0.11	0.15
(=) Adjusted Dividend	0.56	0.61	0.65
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-7.42%	-6.42%	-5.42%
Fair Value	$3.79	$4.51	$5.23
Upside / Downside	-81.37%	-77.78%	-74.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	110.57	103.48	96.84	90.62	84.81	79.36	81.74
Payout Ratio	71.47%	75.18%	78.88%	82.59%	86.29%	90.00%	92.50%
Projected Dividends (M)	79.03	77.79	76.39	74.84	73.18	71.43	75.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-7.42%	-6.42%	-5.42%
Year 1 PV (M)	72.39	73.17	73.95
Year 2 PV (M)	66.14	67.58	69.03
Year 3 PV (M)	60.31	62.28	64.30
Year 4 PV (M)	54.87	57.28	59.77
Year 5 PV (M)	49.83	52.58	55.46
PV of Terminal Value (M)	1,590.81	1,678.60	1,770.23
Equity Value (M)	1,894.36	1,991.50	2,092.74
Shares Outstanding (M)	157.49	157.49	157.49
Fair Value	$12.03	$12.65	$13.29
Upside / Downside	-40.81%	-37.77%	-34.61%

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

Yanbu Cement Company (3060.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener