Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

RIAS A/S (RIAS-B.CO)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$4,265.62 - $19,825.33$9,556.06
Multi-Stage$3,033.51 - $3,319.83$3,174.02
Blended Fair Value$6,365.04
Current Price$625.00
Upside918.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.15%6.34%37.0050.0135.0025.0025.0025.0020.0020.0018.0020.00
YoY Growth---26.01%42.86%39.99%0.00%0.00%24.99%0.00%11.13%-10.02%0.00%
Dividend Yield--5.56%7.46%6.14%3.88%5.56%5.76%4.45%4.65%4.62%4.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23.24
(-) Cash Dividends Paid (M)17.07
(=) Cash Retained (M)6.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4.652.901.74
Cash Retained (M)6.176.176.17
(-) Cash Required (M)-4.65-2.90-1.74
(=) Excess Retained (M)1.533.274.43
(/) Shares Outstanding (M)0.230.230.23
(=) Excess Retained per Share6.6114.1719.21
LTM Dividend per Share74.0074.0074.00
(+) Excess Retained per Share6.6114.1719.21
(=) Adjusted Dividend80.6288.1793.21
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.34%5.34%6.34%
Fair Value$4,265.62$9,556.06$19,825.33
Upside / Downside582.50%1,428.97%3,072.05%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23.2424.4825.7927.1728.6230.1531.05
Payout Ratio73.44%76.75%80.06%83.37%86.69%90.00%92.50%
Projected Dividends (M)17.0718.7920.6522.6524.8127.1328.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.34%5.34%6.34%
Year 1 PV (M)17.5017.6717.84
Year 2 PV (M)17.9218.2718.62
Year 3 PV (M)18.3218.8519.39
Year 4 PV (M)18.6919.4220.17
Year 5 PV (M)19.0519.9820.94
PV of Terminal Value (M)608.08637.78668.63
Equity Value (M)699.56731.97765.59
Shares Outstanding (M)0.230.230.23
Fair Value$3,033.51$3,174.02$3,319.83
Upside / Downside385.36%407.84%431.17%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%