Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Eastern Province Cement Company (3080.SR)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$138.90 - $561.25$368.01
Multi-Stage$85.72 - $93.85$89.71
Blended Fair Value$228.86
Current Price$31.16
Upside634.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS16.15%-7.45%1.601.602.093.871.520.761.001.582.392.47
YoY Growth--0.19%-23.61%-45.98%155.24%100.37%-24.18%-36.69%-33.95%-3.46%-28.72%
Dividend Yield--4.39%4.57%5.16%7.88%2.92%2.68%4.12%6.24%8.17%7.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)244.95
(-) Cash Dividends Paid (M)137.45
(=) Cash Retained (M)107.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)48.9930.6218.37
Cash Retained (M)107.50107.50107.50
(-) Cash Required (M)-48.99-30.62-18.37
(=) Excess Retained (M)58.5176.8889.13
(/) Shares Outstanding (M)86.0786.0786.07
(=) Excess Retained per Share0.680.891.04
LTM Dividend per Share1.601.601.60
(+) Excess Retained per Share0.680.891.04
(=) Adjusted Dividend2.282.492.63
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.60%5.60%6.60%
Fair Value$138.90$368.01$561.25
Upside / Downside345.76%1,081.05%1,701.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)244.95258.67273.16288.46304.61321.68331.33
Payout Ratio56.11%62.89%69.67%76.45%83.22%90.00%92.50%
Projected Dividends (M)137.45162.68190.30220.51253.51289.51306.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate4.60%5.60%6.60%
Year 1 PV (M)151.57153.02154.47
Year 2 PV (M)165.19168.37171.57
Year 3 PV (M)178.34183.50188.77
Year 4 PV (M)191.02198.43206.05
Year 5 PV (M)203.24213.14223.43
PV of Terminal Value (M)6,488.896,805.057,133.41
Equity Value (M)7,378.247,721.508,077.69
Shares Outstanding (M)86.0786.0786.07
Fair Value$85.72$89.71$93.85
Upside / Downside175.11%187.91%201.19%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%