DDM Analysis: HDC.JO

Valuation Snapshot

Stable Growth	$601.31 - $1,123.06	$814.23
Multi-Stage	$559.75 - $609.65	$584.25
Blended Fair Value	$699.24
Current Price	$197.51
Upside	254.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.43%	8.14%	11.29	10.12	9.64	7.43	4.52	6.29	7.38	6.18	6.05	5.51
YoY Growth	-	-	11.61%	5.03%	29.72%	64.22%	-28.07%	-14.75%	19.26%	2.18%	9.84%	6.65%
Dividend Yield	-	-	5.63%	6.20%	6.88%	5.32%	5.29%	5.82%	5.19%	4.55%	5.58%	5.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,118.54
(-) Cash Dividends Paid (M)	837.57
(=) Cash Retained (M)	280.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	223.71	139.82	83.89
Cash Retained (M)	280.98	280.98	280.98
(-) Cash Required (M)	-223.71	-139.82	-83.89
(=) Excess Retained (M)	57.27	141.16	197.09
(/) Shares Outstanding (M)	28.69	28.69	28.69
(=) Excess Retained per Share	2.00	4.92	6.87
LTM Dividend per Share	29.20	29.20	29.20
(+) Excess Retained per Share	2.00	4.92	6.87
(=) Adjusted Dividend	31.19	34.12	36.07
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	4.46%	5.46%	6.46%
Fair Value	$601.31	$814.23	$1,123.06
Upside / Downside	204.45%	312.25%	468.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,118.54	1,179.64	1,244.06	1,312.01	1,383.67	1,459.24	1,503.02
Payout Ratio	74.88%	77.90%	80.93%	83.95%	86.98%	90.00%	92.50%
Projected Dividends (M)	837.57	918.98	1,006.80	1,101.46	1,203.46	1,313.32	1,390.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	4.46%	5.46%	6.46%
Year 1 PV (M)	828.42	836.35	844.28
Year 2 PV (M)	818.13	833.87	849.76
Year 3 PV (M)	806.85	830.24	854.08
Year 4 PV (M)	794.68	825.55	857.31
Year 5 PV (M)	781.76	819.90	859.52
PV of Terminal Value (M)	12,027.37	12,614.18	13,223.68
Equity Value (M)	16,057.20	16,760.09	17,488.62
Shares Outstanding (M)	28.69	28.69	28.69
Fair Value	$559.75	$584.25	$609.65
Upside / Downside	183.40%	195.81%	208.67%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hudaco Industries Limited (HDC.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener