DDM Analysis: 9436.T

Valuation Snapshot

Stable Growth	$2,607.69 - $5,767.80	$3,757.45
Multi-Stage	$3,322.69 - $3,643.73	$3,480.18
Blended Fair Value	$3,618.82
Current Price	$2,612.00
Upside	38.55%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.14%	9.63%	61.20	51.07	48.81	47.74	44.56	39.52	36.03	31.97	29.06	26.75
YoY Growth	-	-	19.84%	4.62%	2.25%	7.13%	12.75%	9.68%	12.70%	10.03%	8.62%	9.58%
Dividend Yield	-	-	2.39%	2.56%	3.25%	3.53%	3.47%	3.83%	4.20%	2.88%	3.09%	3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,824.00
(-) Cash Dividends Paid (M)	5,870.00
(=) Cash Retained (M)	6,954.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,564.80	1,603.00	961.80
Cash Retained (M)	6,954.00	6,954.00	6,954.00
(-) Cash Required (M)	-2,564.80	-1,603.00	-961.80
(=) Excess Retained (M)	4,389.20	5,351.00	5,992.20
(/) Shares Outstanding (M)	94.06	94.06	94.06
(=) Excess Retained per Share	46.67	56.89	63.71
LTM Dividend per Share	62.41	62.41	62.41
(+) Excess Retained per Share	46.67	56.89	63.71
(=) Adjusted Dividend	109.07	119.30	126.12
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	2.38%	3.38%	4.38%
Fair Value	$2,607.69	$3,757.45	$5,767.80
Upside / Downside	-0.17%	43.85%	120.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,824.00	13,257.36	13,705.36	14,168.51	14,647.30	15,142.27	15,596.54
Payout Ratio	45.77%	54.62%	63.46%	72.31%	81.15%	90.00%	92.50%
Projected Dividends (M)	5,870.00	7,241.02	8,697.99	10,245.16	11,886.97	13,628.05	14,426.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	2.38%	3.38%	4.38%
Year 1 PV (M)	6,723.10	6,788.77	6,854.44
Year 2 PV (M)	7,498.25	7,645.44	7,794.07
Year 3 PV (M)	8,200.31	8,442.95	8,690.34
Year 4 PV (M)	8,833.91	9,184.14	9,544.69
Year 5 PV (M)	9,403.41	9,871.72	10,358.49
PV of Terminal Value (M)	271,861.79	285,400.90	299,474.12
Equity Value (M)	312,520.77	327,333.92	342,716.15
Shares Outstanding (M)	94.06	94.06	94.06
Fair Value	$3,322.69	$3,480.18	$3,643.73
Upside / Downside	27.21%	33.24%	39.50%

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

Okinawa Cellular Telephone Company (9436.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener