Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Oriental Carbon & Chemicals Limited (ORIENTCQ.BO)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$5,907.54 - $6,969.99$6,527.30
Multi-Stage$8,521.08 - $9,421.59$8,962.27
Blended Fair Value$7,744.79
Current Price$761.65
Upside916.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS4.60%0.00%14.1914.0017.0010.0012.0011.330.000.000.000.00
YoY Growth--1.32%-17.65%70.00%-16.67%5.91%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.86%1.79%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)376.29
(-) Cash Dividends Paid (M)35.89
(=) Cash Retained (M)340.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)75.2647.0428.22
Cash Retained (M)340.40340.40340.40
(-) Cash Required (M)-75.26-47.04-28.22
(=) Excess Retained (M)265.14293.36312.18
(/) Shares Outstanding (M)9.999.999.99
(=) Excess Retained per Share26.5529.3731.26
LTM Dividend per Share3.593.593.59
(+) Excess Retained per Share26.5529.3731.26
(=) Adjusted Dividend30.1432.9734.85
WACC / Discount Rate-17.16%-17.16%-17.16%
Growth Rate-2.00%-1.00%0.00%
Fair Value$5,907.54$6,527.30$6,969.99
Upside / Downside675.62%757.00%815.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)376.29372.53368.80365.11361.46357.85368.58
Payout Ratio9.54%25.63%41.72%57.82%73.91%90.00%92.50%
Projected Dividends (M)35.8995.48153.87211.09267.15322.06340.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-17.16%-17.16%-17.16%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)114.10115.26116.43
Year 2 PV (M)219.73224.24228.79
Year 3 PV (M)360.22371.36382.73
Year 4 PV (M)544.77567.35590.62
Year 5 PV (M)784.82825.68868.24
PV of Terminal Value (M)83,081.6487,407.8991,912.52
Equity Value (M)85,105.2789,511.7994,099.32
Shares Outstanding (M)9.999.999.99
Fair Value$8,521.08$8,962.27$9,421.59
Upside / Downside1,018.77%1,076.69%1,137.00%

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%