Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Saudi Electricity Company (5110.SR)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$146.85 - $270.50$253.50
Multi-Stage$43.02 - $47.07$45.01
Blended Fair Value$149.25
Current Price$14.70
Upside915.33%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.71%18.60%0.700.690.700.700.170.180.130.130.130.13
YoY Growth--1.58%-0.92%-1.00%309.54%-2.87%36.67%0.10%0.48%0.84%0.25%
Dividend Yield--4.47%3.50%2.98%2.66%0.73%1.11%0.78%0.63%0.56%0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,667.22
(-) Cash Dividends Paid (M)2,926.82
(=) Cash Retained (M)2,740.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,133.44708.40425.04
Cash Retained (M)2,740.402,740.402,740.40
(-) Cash Required (M)-1,133.44-708.40-425.04
(=) Excess Retained (M)1,606.962,032.002,315.36
(/) Shares Outstanding (M)4,166.564,166.564,166.56
(=) Excess Retained per Share0.390.490.56
LTM Dividend per Share0.700.700.70
(+) Excess Retained per Share0.390.490.56
(=) Adjusted Dividend1.091.191.26
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate5.50%6.50%7.50%
Fair Value$146.85$253.50$270.50
Upside / Downside898.97%1,624.50%1,740.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,667.226,035.596,427.906,845.727,290.697,764.587,997.52
Payout Ratio51.64%59.32%66.99%74.66%82.33%90.00%92.50%
Projected Dividends (M)2,926.823,580.054,305.845,110.866,002.346,988.127,397.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,336.833,368.453,400.08
Year 2 PV (M)3,740.653,811.903,883.82
Year 3 PV (M)4,138.354,257.144,378.19
Year 4 PV (M)4,529.994,704.204,883.39
Year 5 PV (M)4,915.655,153.085,399.60
PV of Terminal Value (M)158,566.93166,225.77174,177.73
Equity Value (M)179,228.39187,520.55196,122.81
Shares Outstanding (M)4,166.564,166.564,166.56
Fair Value$43.02$45.01$47.07
Upside / Downside192.63%206.16%220.21%

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%