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

Arriyadh Development Co. (4150.SR)

Company Dividend Discount ModelIndustry: Real Estate - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$21.58 - $45.61$30.60
Multi-Stage$49.70 - $54.70$52.15
Blended Fair Value$41.38
Current Price$35.30
Upside17.22%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.05%-1.24%0.660.450.661.450.890.900.880.871.190.67
YoY Growth--48.15%-32.97%-54.25%63.94%-1.74%2.61%0.49%-26.44%78.39%-10.85%
Dividend Yield--1.95%1.90%3.64%5.25%4.06%6.68%5.58%5.89%7.39%4.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)241.46
(-) Cash Dividends Paid (M)101.64
(=) Cash Retained (M)139.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)48.2930.1818.11
Cash Retained (M)139.82139.82139.82
(-) Cash Required (M)-48.29-30.18-18.11
(=) Excess Retained (M)91.53109.64121.71
(/) Shares Outstanding (M)198.78198.78198.78
(=) Excess Retained per Share0.460.550.61
LTM Dividend per Share0.510.510.51
(+) Excess Retained per Share0.460.550.61
(=) Adjusted Dividend0.971.061.12
WACC / Discount Rate5.02%5.02%5.02%
Growth Rate0.50%1.50%2.50%
Fair Value$21.58$30.60$45.61
Upside / Downside-38.86%-13.30%29.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)241.46245.07248.74252.46256.23260.06267.86
Payout Ratio42.09%51.67%61.26%70.84%80.42%90.00%92.50%
Projected Dividends (M)101.64126.64152.37178.83206.06234.06247.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.02%5.02%5.02%
Growth Rate0.50%1.50%2.50%
Year 1 PV (M)119.40120.59121.77
Year 2 PV (M)135.44138.15140.88
Year 3 PV (M)149.88154.39159.00
Year 4 PV (M)162.82169.39176.17
Year 5 PV (M)174.36183.21192.42
PV of Terminal Value (M)9,137.269,601.0110,083.40
Equity Value (M)9,879.1510,366.7410,873.65
Shares Outstanding (M)198.78198.78198.78
Fair Value$49.70$52.15$54.70
Upside / Downside40.79%47.74%54.97%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%