DDM Analysis: 2229.T

Valuation Snapshot

Stable Growth	$3,168.94 - $8,404.35	$4,845.78
Multi-Stage	$3,803.49 - $4,172.23	$3,984.38
Blended Fair Value	$4,415.08
Current Price	$2,745.00
Upside	60.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.74%	9.08%	56.07	52.06	53.81	53.56	53.57	51.43	44.99	44.96	37.43	29.92
YoY Growth	-	-	7.70%	-3.26%	0.46%	-0.01%	4.17%	14.30%	0.07%	20.10%	25.12%	27.27%
Dividend Yield	-	-	2.04%	1.68%	1.97%	1.96%	2.09%	1.72%	1.53%	1.08%	0.85%	0.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,347.00
(-) Cash Dividends Paid (M)	7,257.00
(=) Cash Retained (M)	10,090.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,469.40	2,168.38	1,301.03
Cash Retained (M)	10,090.00	10,090.00	10,090.00
(-) Cash Required (M)	-3,469.40	-2,168.38	-1,301.03
(=) Excess Retained (M)	6,620.60	7,921.63	8,788.98
(/) Shares Outstanding (M)	124.94	124.94	124.94
(=) Excess Retained per Share	52.99	63.40	70.35
LTM Dividend per Share	58.09	58.09	58.09
(+) Excess Retained per Share	52.99	63.40	70.35
(=) Adjusted Dividend	111.08	121.49	128.43
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.71%	3.71%	4.71%
Fair Value	$3,168.94	$4,845.78	$8,404.35
Upside / Downside	15.44%	76.53%	206.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,347.00	17,990.52	18,657.92	19,350.08	20,067.91	20,812.37	21,436.74
Payout Ratio	41.83%	51.47%	61.10%	70.73%	80.37%	90.00%	92.50%
Projected Dividends (M)	7,257.00	9,259.27	11,400.10	13,687.03	16,127.95	18,731.13	19,828.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.71%	3.71%	4.71%
Year 1 PV (M)	8,625.72	8,709.70	8,793.68
Year 2 PV (M)	9,893.41	10,086.99	10,282.45
Year 3 PV (M)	11,065.35	11,391.71	11,724.42
Year 4 PV (M)	12,146.57	12,626.56	13,120.65
Year 5 PV (M)	13,141.87	13,794.20	14,472.19
PV of Terminal Value (M)	420,325.58	441,189.74	462,874.32
Equity Value (M)	475,198.48	497,798.90	521,267.71
Shares Outstanding (M)	124.94	124.94	124.94
Fair Value	$3,803.49	$3,984.38	$4,172.23
Upside / Downside	38.56%	45.15%	51.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Calbee, Inc. (2229.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener