DDM Analysis: 4471.T

Valuation Snapshot

Stable Growth	$4,714.17 - $6,941.10	$5,783.38
Multi-Stage	$11,685.41 - $12,891.27	$12,276.26
Blended Fair Value	$9,029.82
Current Price	$4,120.00
Upside	119.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.81%	8.55%	169.97	169.70	169.20	164.28	139.37	134.39	114.64	109.58	89.69	79.79
YoY Growth	-	-	0.16%	0.29%	3.00%	17.87%	3.70%	17.23%	4.62%	22.18%	12.41%	6.65%
Dividend Yield	-	-	4.65%	4.22%	3.99%	3.45%	2.58%	2.90%	2.00%	2.28%	1.70%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,629.00
(-) Cash Dividends Paid (M)	3,760.00
(=) Cash Retained (M)	9,869.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,725.80	1,703.63	1,022.18
Cash Retained (M)	9,869.00	9,869.00	9,869.00
(-) Cash Required (M)	-2,725.80	-1,703.63	-1,022.18
(=) Excess Retained (M)	7,143.20	8,165.38	8,846.83
(/) Shares Outstanding (M)	22.12	22.12	22.12
(=) Excess Retained per Share	322.91	369.12	399.92
LTM Dividend per Share	169.97	169.97	169.97
(+) Excess Retained per Share	322.91	369.12	399.92
(=) Adjusted Dividend	492.88	539.09	569.89
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.59%	-2.59%	-1.59%
Fair Value	$4,714.17	$5,783.38	$6,941.10
Upside / Downside	14.42%	40.37%	68.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,629.00	13,275.55	12,931.26	12,595.91	12,269.25	11,951.06	12,309.59
Payout Ratio	27.59%	40.07%	52.55%	65.04%	77.52%	90.00%	92.50%
Projected Dividends (M)	3,760.00	5,319.59	6,795.76	8,191.78	9,510.83	10,755.95	11,386.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.59%	-2.59%	-1.59%
Year 1 PV (M)	4,944.28	4,995.57	5,046.85
Year 2 PV (M)	5,870.68	5,993.10	6,116.78
Year 3 PV (M)	6,577.39	6,784.20	6,995.30
Year 4 PV (M)	7,097.72	7,396.82	7,705.28
Year 5 PV (M)	7,460.61	7,855.65	8,267.26
PV of Terminal Value (M)	226,547.15	238,543.00	251,041.71
Equity Value (M)	258,497.82	271,568.34	285,173.18
Shares Outstanding (M)	22.12	22.12	22.12
Fair Value	$11,685.41	$12,276.26	$12,891.27
Upside / Downside	183.63%	197.97%	212.89%

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

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Sanyo Chemical Industries Ltd. (4471.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener