ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAO
1
Company Name
TickerSectorIndustryMkt Cap
Div Growth
DivEPS5Y BETAPayout
FCF Payout
5Y Div AvgYield5 DGR10 DGRCDN5Y PETTM PEPEGEPS GrowthDebt利息
覆蓋
倍數
淨債務對
EBITDA
倍數
5Y ROE營業
利益率
淨利率10年正
自由現金
自由
現金流利潤率
自由
現金流對
淨利倍數
平均1-10年
股息
成長率
預估
股息成長率
折現率DDM15x PE
5y Avg PE
5Y Dividend Avg.
Price
Avg.
Fair Price
Price折價/溢價1
2
Aflac Incorporated
AFLFinancialsInsurance41760410.426.920.9424.28%30.13%2.38%2.41%12.96%9.09%15.49.43710.242.274.40%0.3724.190.741174114.58%25.76%23.03%1020.27%0.9233515839.04%8.00%10.00%84.00103.8065.3071.7479.8770.9488.81%75.55%
3
Albemarle Corporation
ALBMaterialsChemicals26190290.431.181.555.13%19.08%1.26%0.72%4.48%7.35%5.244.637.600.1547.94%0.3526.740.451835414.36%37.16%30.83%58.83%0.22954633418.52%8.50%10.00%106.67467.701391.56134.92363.44237.0365.22%82.54%
4
Alerus Financial Corporation
ALRSFinancials
Diversified Financial Services
375.13250.191.930.6239.38%22.16%2.71%4.23%7.67%8.17%11.910.749.78n/an/a0.162.823.399694312.53%39.03%18.39%948.46%2.5291088617.92%6.77%10.00%23.5328.9520.7329.4325.9918.8772.61%71.92%
5
Arrow Financial Corporation
AROWFinancialsBanks453.41290.272.950.6936.61%47.53%3.26%5.36%4.60%3.42%1012.027.251.016.90%0.076.560.190580312.50%49.73%32.70%1012.47%0.381237324.88%4.88%8.00%34.5644.2535.4635.1836.3721.3958.82%54.28%
6
Community Bank System, Inc.
CBUFinancialsBanks2710310.442.70.6165.19%41.98%2.56%3.75%5.88%5.02%9.619.6517.932.258.00%06.660.76659689.25%36.39%22.83%1029.69%1.072293326.22%5.27%9.00%47.2140.5053.0671.2455.4948.5887.55%110.78%
7
Cullen/Frost Bankers, Inc.
CFRFinancialsBanks7200290.879.981.0534.87%53.10%2.86%3.24%7.57%5.48%10.815.8311.291.0810.02%0.074.10-6.828634410.35%112.74%57.91%10281.37%1.0706742647.57%7.57%10.00%143.37149.70157.98127.92141.10113.0580.12%77.15%
8
Community Trust Bancorp, Inc.
CTBIFinancialsBanks655.91420.444.560.7238.60%34.40%3.81%4.95%4.92%3.78%9.910.588.361.585.00%0.13.37-0.293433910.44%61.92%35.45%1041.17%1.1424206134.54%4.54%8.00%50.9268.4048.2449.3952.6138.0372.29%63.74%
9
Chevron Corporation
CVXEnergy
Oil, Gas & Consumable Fuels
298190361.5118.51.1632.65%35.08%4.40%3.84%5.63%4.93%9.522.058.30n/a-7.68%0.15102.290.11901328.03%21.80%15.41%615.95%1.0561797751.39%1.39%8.00%91.39277.50407.93134.13181.75153.7584.60%83.36%
10
Enterprise Bancorp, Inc.
EBTCFinancialsBanks368.55310.233.550.5425.92%20.00%2.28%3.18%8.71%6.42%11.910.948.40n/an/a0.194.79-1.68317459.73%39.72%24.63%1025.35%1.0104410537.57%6.26%10.00%24.6153.2538.8441.6837.0129.8980.76%76.78%
11
Enterprise Products Partners L.P.
EPDEnergy
Oil, Gas & Consumable Fuels
57800260.492.531.0577.47%80.57%7.63%7.44%2.43%4.03%9.912.2810.542.134.90%1.074.454.062695917.37%9.57%9.69%1010.44%1.0819234193.73%2.71%8.00%37.0237.9531.0726.1132.4526.7882.53%71.44%
12
Eversource Energy
ESUtilities
Electric Utilities
24490250.6754.170.4864.75%-58.94%2.79%3.81%6.06%6.78%9.923.7617.122.56.70%1.513.185.8315718.80%18.11%11.52%3-8.47%-0.7367342266.51%5.55%9.00%78.1862.5599.0897.4485.7171.4183.31%101.49%
13
The First of Long Island Corporation
FLICFinancialsBanks274.53270.211.810.5646.41%41.39%3.97%6.99%7.28%6.84%14.311.196.980.967.00%1.032.754.293111310.67%64.14%34.63%1037.33%1.0190488377.04%7.04%10.00%28.4227.1520.2522.2524.8412.6450.88%45.49%
14
Leggett & Platt, Incorporated
LEG
Consumer Discretionary
Household Durables
4040520.4621.3192.00%63.69%4.13%6.21%4.20%4.29%10.417.8215.032.875.20%1.275.273.252677725.55%8.67%5.42%106.63%1.1006776384.53%2.63%8.00%34.2630.0035.6445.2037.6630.0579.80%93.53%
15
Matthews International Corporation
MATWIndustrials
Commercial Services & Supplies
1290280.23-2.121.13n/a66.23%2.60%2.16%4.92%9.17%7.191-22.51n/a-10.00%1.523.843.51251627.47%7.92%-3.61%103.72%-0.6565192130.97%1.93%8.00%15.16-31.80-192.9239.05-14.7347.04-319.31%-565.51%
16
3M Company
MMMIndustrials
Industrial Conglomerates
55320651.59.650.9662.18%81.51%3.73%5.99%4.86%9.71%10.918.3710.646.251.65%1.045.442.762085143.43%7.68%16.31%1011.22%0.6634432745.60%4.91%9.00%146.84144.75177.27165.55157.64103.0165.35%70.66%
17
Altria Group, Inc.
MOConsumer StaplesTobacco80620530.943.110.63120.90%84.42%7.29%8.30%7.89%8.10%16.228.2714.594.223.42%n/a7.572.5358999133.32%39.46%27.10%1038.92%1.3967730746.62%1.93%10.00%46.5846.6587.9251.6854.5845.3983.17%97.37%
18
MSA Safety Incorporated
MSAIndustrials
Commercial Services & Supplies
6840520.47-0.170.98n/a-36.76%1.33%1.08%5.69%5.16%6.871.21-997.29n/a18.00%1.139.332.032458516.60%17.26%-0.38%107.43%0.6319267384.60%7.99%8.00%18800.00-2.55-12.11137.766,626.02169.542.56%1.80%
19
NACCO Industries, Inc.
NCEnergy
Oil, Gas & Consumable Fuels
266.16380.21759.110.819.55%21.34%2.30%2.51%14.25%12.89%16.86.8263.87n/an/a0.0531.70-1.214926114.37%27.65%28.40%710.43%0.33997680613.57%8.00%10.00%43.50136.6562.1838.4558.5135.2360.21%39.11%
20
NextEra Energy, Inc.
NEEUtilities
Electric Utilities
148600290.46753.360.4655.65%-204.98%2.11%2.52%11.59%10.98%14.139.9721.382.468.80%1.653.335.239576911.79%31.46%26.97%7-7.06%-0.45594577910.54%7.55%10.00%76.2550.40134.3086.0684.5172.0585.25%113.78%
21
National Fuel Gas Company
NFGUtilitiesGas Utilities4760530.4956.250.6931.68%91.49%3.43%3.86%2.55%2.59%6.420.338.220.849.70%0.875.472.176302113.97%31.78%24.93%60.03%0.001227874.71%4.71%8.00%60.1893.75127.0657.8074.4251.4369.11%66.82%
22
New Jersey Resources Corporation
NJRUtilitiesGas Utilities4640270.393.020.6651.66%-67.45%3.13%3.31%7.33%6.73%10.622.8215.212.66.00%1.494.195.041155812.54%16.71%10.76%3-9.46%-1.0000945726.72%6.61%9.00%65.2745.3068.9248.5156.9645.9480.66%83.09%
23
Bank OZKOZKFinancialsBanks5480270.354.931.3828.40%22.24%3.17%3.49%12.16%17.56%15.610.119.760.6812.00%0.116.830.046941912.70%67.69%45.17%1058.85%1.30315020714.00%8.00%10.00%70.0073.9549.8448.7460.1344.3273.71%61.58%
24
Prosperity Bancshares, Inc.
PBFinancialsBanks5580250.555.770.9638.13%46.98%2.72%3.90%8.87%10.03%12.813.2310.621.099.12%05.073.4329618.22%151.88%95.93%1052560.02%0.8848252489.35%8.00%10.00%110.0086.5576.3487.7193.6361.2565.42%62.33%
25
Polaris Inc.PII
Consumer Discretionary
Leisure Products
6980280.6510.851.6223.96%43.78%2.49%2.15%1.99%5.63%4.135.0112.250.7415.00%1.839.811.658127637.89%9.63%7.09%92.35%0.3347696397.17%7.17%10.00%91.79162.75379.86114.06153.44132.186.09%103.80%
26
Republic Bancorp, Inc.
RBCAAFinancialsBanks867.01250.3744.560.6232.81%20.14%2.74%3.52%9.18%7.63%12.710.689.790.9410.00%08.59-0.79101399.13%37.33%27.41%1049.00%1.660549258.88%8.00%10.00%74.8068.4048.7057.7363.9544.9470.27%62.77%
27
1st Source Corporation
SRCEFinancialsBanks1070350.324.990.9125.65%17.80%2.55%3.05%10.64%7.70%13.712.158.970.8510.00%0.123.251.08102499.73%63.65%33.79%1048.81%1.4365479719.42%8.00%10.00%64.0074.8560.6353.5761.4744.7572.80%64.46%
28
Stanley Black & Decker, Inc.
SWKIndustrialsMachinery14720550.8-1.231.36n/a-49.68%2.24%3.41%5.61%5.86%921.79-85.96n/a20.22%0.840.838.074823411.86%2.10%-1.00%9-11.74%-1.8724945895.04%8.00%9.00%320.00-18.45-26.80150.69157.9598.8562.58%65.56%
29
First Financial Corporation
THFFFinancialsBanks406.44330.545.470.5419.74%19.55%2.54%3.33%1.36%1.30%4.710.366.49n/an/a04.190.51091489.15%52.52%30.93%1036.53%1.087921361.33%1.13%8.00%15.7282.0556.6746.5842.6135.5783.47%72.76%
30
Tompkins Financial Corporation
TMPFinancialsBanks834.9360.65.630.6242.63%36.65%2.75%4.31%4.88%4.69%9.214.0910.431.268.00%04.281.779041111.50%93.92%53.14%1030.87%1.119275555.75%5.75%9.00%73.9084.4579.3392.1582.6858.8171.13%74.28%
31
United Bankshares Inc.
UBSIFinancialsBanks4160470.362.941.0448.98%33.45%4.07%4.85%1.76%1.51%6.613.8710.881.288.00%0.063.631.61841498.03%64.81%37.38%1072.12%1.9597130873.54%3.54%8.00%32.3044.1040.7838.0237.3431.8885.37%83.46%
32
UMB Financial Corporation
UMBFFinancialsBanks3110300.388.580.817.72%13.99%1.80%2.50%7.73%6.08%10.212.767.83n/an/a0.142.32-0.46458019.85%69.07%32.82%10.00323.47%1.6628861066.91%5.75%9.00%46.72128.70109.4893.2184.7067.2279.36%76.64%
33
Universal Corporation
UVVConsumer StaplesTobacco1250530.84.970.6864.39%-120.40%5.75%6.41%7.77%4.83%14.214.879.82n/an/a0.583.673.35148847.86%7.05%4.67%6.00-0.40%-0.0803154326.30%4.39%10.00%57.0874.5573.9054.3961.2848.8179.65%74.16%
34
Westamerica Bancorporation
WABCFinancialsBanks1060310.425.20.6132.31%33.22%2.86%4.39%1.36%1.28%5.719.48.512.53.00%0101.50-0.474704911.22%67.11%48.26%10.0042.61%0.9250782571.82%1.82%8.00%27.2078.00100.8867.9760.1444.3273.69%84.26%
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100