DDM Analysis: 3563.T

Valuation Snapshot

Stable Growth	$33,775.33 - $39,793.06	$37,291.92
Multi-Stage	$7,470.44 - $8,187.93	$7,822.54
Blended Fair Value	$22,557.23
Current Price	$7,737.00
Upside	191.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.36%	0.00%	29.56	22.67	22.66	22.76	15.17	22.77	21.50	10.72	0.00	0.00
YoY Growth	-	-	30.36%	0.04%	-0.42%	50.03%	-33.37%	5.88%	100.57%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.38%	0.68%	0.78%	0.88%	0.35%	0.58%	0.92%	0.71%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,937.00
(-) Cash Dividends Paid (M)	3,388.00
(=) Cash Retained (M)	19,549.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,587.40	2,867.13	1,720.28
Cash Retained (M)	19,549.00	19,549.00	19,549.00
(-) Cash Required (M)	-4,587.40	-2,867.13	-1,720.28
(=) Excess Retained (M)	14,961.60	16,681.88	17,828.73
(/) Shares Outstanding (M)	114.63	114.63	114.63
(=) Excess Retained per Share	130.52	145.52	155.53
LTM Dividend per Share	29.56	29.56	29.56
(+) Excess Retained per Share	130.52	145.52	155.53
(=) Adjusted Dividend	160.07	175.08	185.08
WACC / Discount Rate	5.74%	5.74%	5.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,775.33	$37,291.92	$39,793.06
Upside / Downside	336.54%	381.99%	414.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,937.00	24,427.91	26,015.72	27,706.74	29,507.68	31,425.68	32,368.45
Payout Ratio	14.77%	29.82%	44.86%	59.91%	74.95%	90.00%	92.50%
Projected Dividends (M)	3,388.00	7,283.60	11,671.31	16,598.65	22,117.24	28,283.11	29,940.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.74%	5.74%	5.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,823.47	6,888.14	6,952.82
Year 2 PV (M)	10,243.25	10,438.36	10,635.30
Year 3 PV (M)	13,647.40	14,039.17	14,438.37
Year 4 PV (M)	17,035.98	17,691.14	18,365.01
Year 5 PV (M)	20,409.04	21,394.80	22,418.29
PV of Terminal Value (M)	788,198.99	826,269.29	865,796.64
Equity Value (M)	856,358.13	896,720.91	938,606.44
Shares Outstanding (M)	114.63	114.63	114.63
Fair Value	$7,470.44	$7,822.54	$8,187.93
Upside / Downside	-3.45%	1.11%	5.83%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Food & Life Companies Ltd. (3563.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener