DDM Analysis: 3010.SR

Valuation Snapshot

Stable Growth	$8.97 - $12.74	$10.83
Multi-Stage	$26.94 - $29.68	$28.28
Blended Fair Value	$19.55
Current Price	$22.02
Upside	-11.20%
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	-3.55%	-7.33%	1.46	1.83	2.60	2.50	2.03	1.75	1.04	5.00	4.50	5.28
YoY Growth	-	-	-20.32%	-29.43%	4.00%	23.28%	15.80%	68.10%	-79.16%	11.11%	-14.78%	68.76%
Dividend Yield	-	-	5.37%	5.78%	7.16%	5.84%	4.66%	7.01%	4.13%	14.28%	11.84%	11.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	140.82
(-) Cash Dividends Paid (M)	129.32
(=) Cash Retained (M)	11.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28.16	17.60	10.56
Cash Retained (M)	11.50	11.50	11.50
(-) Cash Required (M)	-28.16	-17.60	-10.56
(=) Excess Retained (M)	-16.67	-6.10	0.94
(/) Shares Outstanding (M)	100.00	100.00	100.00
(=) Excess Retained per Share	-0.17	-0.06	0.01
LTM Dividend per Share	1.29	1.29	1.29
(+) Excess Retained per Share	-0.17	-0.06	0.01
(=) Adjusted Dividend	1.13	1.23	1.30
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-5.55%	-4.55%	-3.55%
Fair Value	$8.97	$10.83	$12.74
Upside / Downside	-59.27%	-50.84%	-42.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	140.82	134.42	128.30	122.47	116.90	111.58	114.93
Payout Ratio	91.83%	91.47%	91.10%	90.73%	90.37%	90.00%	92.50%
Projected Dividends (M)	129.32	122.95	116.89	111.12	105.64	100.42	106.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-5.55%	-4.55%	-3.55%
Year 1 PV (M)	114.43	115.64	116.86
Year 2 PV (M)	101.25	103.41	105.59
Year 3 PV (M)	89.59	92.47	95.41
Year 4 PV (M)	79.27	82.68	86.20
Year 5 PV (M)	70.14	73.93	77.89
PV of Terminal Value (M)	2,239.03	2,360.10	2,486.34
Equity Value (M)	2,693.73	2,828.24	2,968.28
Shares Outstanding (M)	100.00	100.00	100.00
Fair Value	$26.94	$28.28	$29.68
Upside / Downside	22.33%	28.44%	34.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 67 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DAB.CO	Danske Andelskassers Bank A/S	2.24%	$0.44	37.84%
KBSB.ME	PJSC TNS energo Kuban	2.24%	$17.99	36.50%
002179.SZ	AVIC Jonhon Optronic Technology Co.,Ltd.	2.23%	$0.79	65.31%
1083.HK	Towngas Smart Energy Company Limited	2.23%	$0.08	11.47%
192080.KS	DoubleUGames Co., Ltd.	2.23%	$1,217.63	14.93%
300791.SZ	Sirio Pharma Co., Ltd.	2.23%	$0.58	51.03%
603012.SS	Shanghai Chuangli Group Co., Ltd.	2.23%	$0.13	54.71%
603987.SS	Shanghai Kindly Enterprise Development Group Co.,LTD.	2.23%	$0.19	34.34%
6070.SR	Al-Jouf Agricultural Development Co.	2.23%	$0.98	36.81%
GCG-A.TO	Guardian Capital Group Limited	2.23%	$1.50	20.18%
IPN.PA	Ipsen S.A.	2.23%	$2.59	19.16%
TYA.MI	Toscana Aeroporti S.p.A.	2.23%	$0.42	42.81%
137310.KS	SD BioSensor, Inc	2.22%	$201.49	21.35%
3569.T	Seiren Co.,Ltd.	2.22%	$68.04	26.55%
601901.SS	Founder Securities Co., Ltd.	2.22%	$0.17	35.28%
603609.SS	Wellhope Foods Co., Ltd.	2.22%	$0.16	75.23%
688016.SS	Shanghai MicroPort Endovascular MedTech Co., Ltd.	2.22%	$2.03	65.07%
7034.KL	Thong Guan Industries Berhad	2.22%	$0.03	17.13%
9436.T	Okinawa Cellular Telephone Company	2.22%	$62.90	45.77%
IEI.V	Imperial Equities Inc.	2.22%	$0.08	13.05%
ISKJ.ME	Public Joint-Stock Company "Human Stem Cells Institute"	2.22%	$1.52	89.44%
LKD.WA	Lokum Deweloper S.A.	2.22%	$0.50	34.19%
MEDICAB.MX	Médica Sur, S.A.B. de C.V.	2.22%	$1.31	29.76%
TKC.BK	Turnkey Communication Services Public Company Limited	2.22%	$0.20	68.90%
0696.HK	TravelSky Technology Limited	2.21%	$0.23	18.19%
183190.KS	Asia Cement Co.,Ltd.	2.21%	$264.78	21.44%
300673.SZ	Petpal Pet Nutrition Technology Co., Ltd.	2.21%	$0.40	68.30%
4292.SR	Ataa Educational Company	2.21%	$1.30	66.22%
4519.T	Chugai Pharmaceutical Co., Ltd.	2.21%	$182.19	75.49%
5607.TW	Farglory F T Z Investment Holding Co.,Ltd.	2.21%	$1.08	41.76%
600062.SS	China Resources Double-Crane Pharmaceutical Co.,Ltd.	2.21%	$0.40	26.61%
603288.SS	Foshan Haitian Flavouring and Food Company Ltd.	2.21%	$0.82	69.84%
7864.T	Fuji Seal International, Inc.	2.21%	$69.41	23.64%
BLES.JK	Superior Prima Sukses Tbk.	2.21%	$3.60	28.62%
ELI.BR	Elia Group SA/NV	2.21%	$2.48	30.58%
NTEK-B.ST	Novotek AB	2.21%	$1.80	26.45%
SWEC-A.ST	Sweco AB (publ)	2.21%	$3.28	54.95%
069960.KS	Hyundai Department Store Co. Ltd.	2.20%	$1,867.65	22.60%
300415.SZ	Guangdong Yizumi Precision Machinery Co.,Ltd.	2.20%	$0.57	38.08%
3176.T	Sanyo Trading Co., Ltd.	2.20%	$32.80	20.58%
3227.TWO	PixArt Imaging Inc.	2.20%	$4.52	34.58%
600030.SS	CITIC Securities Company Limited	2.20%	$0.63	33.43%
603345.SS	Anjoy Foods Group Co., Ltd.	2.20%	$1.74	41.75%
603693.SS	Jiangsu New Energy Development Co., Ltd.	2.20%	$0.26	60.61%
6508.T	Meidensha Corporation	2.20%	$122.78	30.24%
8002.T	Marubeni Corporation	2.20%	$95.62	27.63%
9059.KL	TSH Resources Berhad	2.20%	$0.03	15.65%
JCQ.PA	Jacquet Metals S.A.	2.20%	$0.44	94.90%
OLT.OL	Olav Thon Eiendomsselskap ASA	2.20%	$7.33	30.72%
001216.SZ	Hunan Hualian China Industry Co., Ltd.	2.19%	$0.38	41.88%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Arabian Cement Company (3010.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener