DDM Analysis: 3109.T

Valuation Snapshot

Stable Growth	$875.46 - $1,460.72	$1,133.22
Multi-Stage	$1,738.43 - $1,912.75	$1,823.90
Blended Fair Value	$1,478.56
Current Price	$1,001.00
Upside	47.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.65%	14.42%	70.70	45.77	36.53	34.01	34.09	34.17	34.17	30.69	27.14	18.54
YoY Growth	-	-	54.48%	25.27%	7.42%	-0.23%	-0.23%	0.00%	11.31%	13.08%	46.38%	0.86%
Dividend Yield	-	-	7.25%	4.08%	3.62%	3.80%	3.61%	3.44%	3.50%	2.40%	1.86%	1.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	951.00
(-) Cash Dividends Paid (M)	290.50
(=) Cash Retained (M)	660.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	190.20	118.88	71.33
Cash Retained (M)	660.50	660.50	660.50
(-) Cash Required (M)	-190.20	-118.88	-71.33
(=) Excess Retained (M)	470.30	541.63	589.18
(/) Shares Outstanding (M)	12.67	12.67	12.67
(=) Excess Retained per Share	37.11	42.74	46.49
LTM Dividend per Share	22.92	22.92	22.92
(+) Excess Retained per Share	37.11	42.74	46.49
(=) Adjusted Dividend	60.03	65.66	69.41
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.49%	0.51%	1.51%
Fair Value	$875.46	$1,133.22	$1,460.72
Upside / Downside	-12.54%	13.21%	45.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	951.00	955.86	960.75	965.66	970.59	975.56	1,004.82
Payout Ratio	30.55%	42.44%	54.33%	66.22%	78.11%	90.00%	92.50%
Projected Dividends (M)	290.50	405.64	521.96	639.45	758.12	878.00	929.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.49%	0.51%	1.51%
Year 1 PV (M)	377.68	381.48	385.27
Year 2 PV (M)	452.48	461.62	470.85
Year 3 PV (M)	516.12	531.83	547.87
Year 4 PV (M)	569.73	592.98	616.93
Year 5 PV (M)	614.33	645.83	678.60
PV of Terminal Value (M)	19,501.14	20,500.87	21,541.20
Equity Value (M)	22,031.47	23,114.61	24,240.72
Shares Outstanding (M)	12.67	12.67	12.67
Fair Value	$1,738.43	$1,823.90	$1,912.75
Upside / Downside	73.67%	82.21%	91.08%

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

Shikibo Ltd. (3109.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener