DDM Analysis: 2492.T

Valuation Snapshot

Stable Growth	$35.80 - $48.77	$42.39
Multi-Stage	$73.21 - $80.61	$76.84
Blended Fair Value	$59.62
Current Price	$334.00
Upside	-82.15%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-19.45%	-4.32%	1.26	0.85	1.33	2.35	3.75	3.71	3.50	3.34	3.24	2.69
YoY Growth	-	-	48.49%	-36.29%	-43.45%	-37.26%	1.05%	5.97%	4.80%	3.25%	20.58%	37.14%
Dividend Yield	-	-	0.36%	0.21%	0.48%	0.36%	0.39%	0.52%	0.49%	0.66%	1.02%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,623.35
(-) Cash Dividends Paid (M)	715.89
(=) Cash Retained (M)	907.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	324.67	202.92	121.75
Cash Retained (M)	907.46	907.46	907.46
(-) Cash Required (M)	-324.67	-202.92	-121.75
(=) Excess Retained (M)	582.79	704.54	785.71
(/) Shares Outstanding (M)	226.32	226.32	226.32
(=) Excess Retained per Share	2.58	3.11	3.47
LTM Dividend per Share	3.16	3.16	3.16
(+) Excess Retained per Share	2.58	3.11	3.47
(=) Adjusted Dividend	5.74	6.28	6.63
WACC / Discount Rate	8.70%	8.70%	8.70%
Growth Rate	-6.32%	-5.32%	-4.32%
Fair Value	$35.80	$42.39	$48.77
Upside / Downside	-89.28%	-87.31%	-85.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,623.35	1,537.00	1,455.25	1,377.85	1,304.56	1,235.17	1,272.22
Payout Ratio	44.10%	53.28%	62.46%	71.64%	80.82%	90.00%	92.50%
Projected Dividends (M)	715.89	818.91	908.95	987.09	1,054.34	1,111.65	1,176.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.70%	8.70%	8.70%
Growth Rate	-6.32%	-5.32%	-4.32%
Year 1 PV (M)	745.43	753.38	761.34
Year 2 PV (M)	753.14	769.30	785.64
Year 3 PV (M)	744.49	768.58	793.20
Year 4 PV (M)	723.85	755.26	787.68
Year 5 PV (M)	694.71	732.59	772.10
PV of Terminal Value (M)	12,906.95	13,610.69	14,344.80
Equity Value (M)	16,568.56	17,389.81	18,244.75
Shares Outstanding (M)	226.32	226.32	226.32
Fair Value	$73.21	$76.84	$80.61
Upside / Downside	-78.08%	-76.99%	-75.86%

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

Infomart Corporation (2492.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener