DDM Analysis: 4204.T

Valuation Snapshot

Stable Growth	$6,419.12 - $33,356.61	$12,971.90
Multi-Stage	$4,935.25 - $5,406.51	$5,166.50
Blended Fair Value	$9,069.20
Current Price	$2,755.00
Upside	229.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.45%	9.62%	76.71	66.85	57.21	51.72	50.33	51.13	47.33	43.56	37.32	33.20
YoY Growth	-	-	14.75%	16.85%	10.61%	2.77%	-1.57%	8.02%	8.67%	16.71%	12.43%	8.45%
Dividend Yield	-	-	2.94%	3.00%	2.76%	2.79%	2.65%	3.32%	2.84%	2.31%	1.86%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	70,721.00
(-) Cash Dividends Paid (M)	33,106.00
(=) Cash Retained (M)	37,615.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,144.20	8,840.13	5,304.08
Cash Retained (M)	37,615.00	37,615.00	37,615.00
(-) Cash Required (M)	-14,144.20	-8,840.13	-5,304.08
(=) Excess Retained (M)	23,470.80	28,774.88	32,310.93
(/) Shares Outstanding (M)	416.31	416.31	416.31
(=) Excess Retained per Share	56.38	69.12	77.61
LTM Dividend per Share	79.52	79.52	79.52
(+) Excess Retained per Share	56.38	69.12	77.61
(=) Adjusted Dividend	135.90	148.64	157.14
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.14%	5.14%	6.14%
Fair Value	$6,419.12	$12,971.90	$33,356.61
Upside / Downside	133.00%	370.85%	1,110.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	70,721.00	74,355.98	78,177.78	82,196.03	86,420.81	90,862.74	93,588.62
Payout Ratio	46.81%	55.45%	64.09%	72.72%	81.36%	90.00%	92.50%
Projected Dividends (M)	33,106.00	41,230.16	50,102.01	59,776.94	70,314.06	81,776.46	86,569.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.14%	5.14%	6.14%
Year 1 PV (M)	38,401.57	38,770.32	39,139.07
Year 2 PV (M)	43,463.33	44,302.05	45,148.79
Year 3 PV (M)	48,298.71	49,703.47	51,135.21
Year 4 PV (M)	52,914.90	54,976.82	57,098.42
Year 5 PV (M)	57,318.93	60,124.31	63,038.47
PV of Terminal Value (M)	1,814,194.23	1,902,986.91	1,995,222.70
Equity Value (M)	2,054,591.67	2,150,863.88	2,250,782.66
Shares Outstanding (M)	416.31	416.31	416.31
Fair Value	$4,935.25	$5,166.50	$5,406.51
Upside / Downside	79.14%	87.53%	96.24%

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

Analysis Mode

Ticker

Industry

Sector

Sekisui Chemical Co., Ltd. (4204.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener