Ten new stocks made May’s Dividend Growth Stocks Model Portfolio, which was made available to members on May 25, 2023.
Recap from April’s Picks
On a price return basis, our Dividend Growth Stocks Model Portfolio (-2.3%) underperformed the S&P 500 (+0.4%) by 2.7% from April 27, 2023 through May 23, 2023. On a total return basis, the Model Portfolio (-2.1%) underperformed the S&P 500 (+0.4%) by 2.5% over the same time. The best performing stock was up 8%. Overall, eleven out of 30 Dividend Growth stocks outperformed their respective benchmarks (S&P 500 and Russell 2000) from April 27, 2023 through May 23, 2023.
This report leverages our cutting-edge Robo-Analyst technology to deliver proven-superior[1] fundamental research and support more cost-effective fulfillment of the fiduciary duty of care.
This Model Portfolio mimics an “All Cap Blend” style with a focus on dividend growth. Selected stocks earn an Attractive or Very Attractive rating, generate positive free cash flow (FCF) and economic earnings, offer a current dividend yield >1%, and have a 5+ year track record of consecutive dividend growth. This Model Portfolio is designed for investors who favor long-term capital appreciation over current income, but still appreciate the power of growing dividends.
Featured Stock for May: Matson Inc (MATX: $70/share)
Matson Inc. (MATX) is the featured stock in May’s Dividend Growth Stocks Model Portfolio.
Matson has grown revenue by 13% compounded annually and net operating profit after tax (NOPAT) by 43% compounded annually since 2017. Longer term, the company has grown NOPAT by 26% compounded annually since 2012. The company’s NOPAT margin increased from 6% in 2017 to 20% over the trailing twelve months (TTM), and invested capital turns remained unchanged at 1.0 over the same time. Higher NOPAT margins drive return on invested capital (ROIC) from 6% in 2017 to 20% over the TTM.
Figure 1: Matson’s Revenue & NOPAT Since 2012
Sources: New Constructs, LLC and company filings
Free Cash Flow Supports Regular Dividend Payments
Matson has increased its regular dividend from $0.82/share in 2018 to $1.22/share in 2022, or 10% compounded annually. The current quarterly dividend, when annualized, equals $1.24/share and provides a 1.8% dividend yield.
More importantly, Matson’s free cash flow (FCF) easily exceeds its regular dividend payments. From 2019 through 1Q23, Matson generated $906 million (23% of current enterprise value) in FCF while paying $181 million in dividends. See Figure 2.
Figure 2: Matson’s FCF vs. Regular Dividends Since 2019
Sources: New Constructs, LLC and company filings
Companies with FCF well above dividend payments provide higher-quality dividend growth opportunities. On the other hand, dividends that exceed FCF cannot be trusted to grow or even be maintained.
MATX Is Undervalued
At its current price of $70/share, Matson has a price-to-economic book value (PEBV) ratio of 0.3. This ratio means the market expects Matson’s NOPAT to permanently fall 70% from TTM levels. This expectation seems overly pessimistic given that Matson has grown NOPAT by 26% compounded annually since 2012 and 14% compounded annually since 2002.
Even if Matson’s NOPAT margin falls to 13% (compared to 20% over the TTM) and the company’s revenue falls 3% compounded annually over the next decade, the stock would be worth $98/share today – a 40% upside. See the math behind this reverse DCF scenario. In this scenario, Matson’s NOPAT would fall 9% compounded annually through 2032. Should the company’s NOPAT grow more in line with historical growth rates, the stock has even more upside.
Add in Matson’s 1.8% dividend yield and a history of dividend growth, and it’s clear why this stock is in May’s Dividend Growth Stocks Model Portfolio.
Critical Details Found in Financial Filings by Our Robo-Analyst Technology
Below are specifics on the adjustments we make based on Robo-Analyst findings in Matson’s 10-K:
Income Statement: we made $64 million in adjustments with a net effect of removing $8 million in non-operating expenses (1% of revenue). Clients can see all adjustments made to Matson’s income statement on the GAAP Reconciliation tab on the Ratings page on our website.
Balance Sheet: we made $623 million in adjustments to calculate invested capital with a net decrease of $312 million. The most notable adjustment was $72 million (2% of reported net assets) in asset write-downs. See all adjustments made to Matson’s balance sheet on the GAAP Reconciliation tab on the Ratings page on our website.
Valuation: we made $1.4 billion in adjustments, with a net decrease in shareholder value of $1.4 billion. One of the most notable adjustments to shareholder value was $646 million in net deferred tax liabilities. This adjustment represents 26% of Matson’s market value. See all adjustments to Matson’s valuation on the GAAP Reconciliation tab on the Ratings page on our website.
This article was originally published on June 2, 2023.
Disclosure: David Trainer, Kyle Guske II, and Italo Mendonça receive no compensation to write about any specific stock, style, or theme.
Questions on this report or others? Join our Society of Intelligent Investors and connect with us directly.
[1] Our research utilizes our Core Earnings, a more reliable measure of profits, as proven in Core Earnings: New Data & Evidence, written by professors at Harvard Business School (HBS) & MIT Sloan and published in The Journal of Financial Economics.