DDM Analysis: 3197.T

Valuation Snapshot

Stable Growth	$729.06 - $1,139.52	$918.07
Multi-Stage	$1,626.54 - $1,792.02	$1,707.65
Blended Fair Value	$1,312.86
Current Price	$3,059.00
Upside	-57.08%
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	-11.67%	0.00%	14.44	0.03	12.00	0.07	8.73	26.86	32.83	33.45	30.91	21.64
YoY Growth	-	-	46,842.86%	-99.74%	15,958.82%	-99.14%	-67.50%	-18.21%	-1.83%	8.19%	42.83%	0.00%
Dividend Yield	-	-	0.48%	0.00%	0.69%	0.00%	0.53%	1.68%	1.80%	2.18%	1.90%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,223.00
(-) Cash Dividends Paid (M)	4,339.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,444.60	2,152.88	1,291.73
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-3,444.60	-2,152.88	-1,291.73
(=) Excess Retained (M)	9,439.40	10,731.13	11,592.28
(/) Shares Outstanding (M)	227.50	227.50	227.50
(=) Excess Retained per Share	41.49	47.17	50.95
LTM Dividend per Share	19.07	19.07	19.07
(+) Excess Retained per Share	41.49	47.17	50.95
(=) Adjusted Dividend	60.56	66.24	70.03
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.80%	-0.80%	0.20%
Fair Value	$729.06	$918.07	$1,139.52
Upside / Downside	-76.17%	-69.99%	-62.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,223.00	17,085.53	16,949.15	16,813.87	16,679.66	16,546.52	17,042.92
Payout Ratio	25.19%	38.15%	51.12%	64.08%	77.04%	90.00%	92.50%
Projected Dividends (M)	4,339.00	6,518.89	8,663.70	10,773.86	12,849.78	14,891.87	15,764.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.80%	-0.80%	0.20%
Year 1 PV (M)	6,067.32	6,129.11	6,190.89
Year 2 PV (M)	7,505.00	7,658.62	7,813.81
Year 3 PV (M)	8,686.44	8,954.52	9,228.06
Year 4 PV (M)	9,642.51	10,041.31	10,452.36
Year 5 PV (M)	10,400.81	10,941.27	11,503.96
PV of Terminal Value (M)	327,738.53	344,768.85	362,499.88
Equity Value (M)	370,040.61	388,493.68	407,688.96
Shares Outstanding (M)	227.50	227.50	227.50
Fair Value	$1,626.54	$1,707.65	$1,792.02
Upside / Downside	-46.83%	-44.18%	-41.42%

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

Skylark Holdings Co., Ltd. (3197.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener