DDM Analysis: 6067.T

Valuation Snapshot

Stable Growth	$2,629.14 - $3,097.58	$2,902.88
Multi-Stage	$1,463.74 - $1,605.67	$1,533.38
Blended Fair Value	$2,218.13
Current Price	$30.11
Upside	7,266.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	13.08%	0.00%	7.73	6.93	6.40	5.91	4.67	4.18	3.38	3.01	2.51	0.00
YoY Growth	-	-	11.51%	8.28%	8.27%	26.66%	11.68%	23.74%	12.31%	19.80%	0.00%	0.00%
Dividend Yield	-	-	23.70%	28.64%	30.54%	52.57%	13.08%	54.75%	64.93%	63.42%	28.26%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,704.00
(-) Cash Dividends Paid (M)	8,237.00
(=) Cash Retained (M)	7,467.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,140.80	1,963.00	1,177.80
Cash Retained (M)	7,467.00	7,467.00	7,467.00
(-) Cash Required (M)	-3,140.80	-1,963.00	-1,177.80
(=) Excess Retained (M)	4,326.20	5,504.00	6,289.20
(/) Shares Outstanding (M)	1,008.25	1,008.25	1,008.25
(=) Excess Retained per Share	4.29	5.46	6.24
LTM Dividend per Share	8.17	8.17	8.17
(+) Excess Retained per Share	4.29	5.46	6.24
(=) Adjusted Dividend	12.46	13.63	14.41
WACC / Discount Rate	4.13%	4.13%	4.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,629.14	$2,902.88	$3,097.58
Upside / Downside	8,631.80%	9,540.93%	10,187.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,704.00	16,724.76	17,811.87	18,969.64	20,202.67	21,515.84	22,161.32
Payout Ratio	52.45%	59.96%	67.47%	74.98%	82.49%	90.00%	92.50%
Projected Dividends (M)	8,237.00	10,028.38	12,017.84	14,223.56	16,665.25	19,364.26	20,499.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.13%	4.13%	4.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9,540.27	9,630.70	9,721.13
Year 2 PV (M)	10,876.43	11,083.59	11,292.71
Year 3 PV (M)	12,246.10	12,597.64	12,955.85
Year 4 PV (M)	13,649.96	14,174.89	14,714.83
Year 5 PV (M)	15,088.65	15,817.43	16,574.11
PV of Terminal Value (M)	1,414,410.17	1,482,726.71	1,553,657.89
Equity Value (M)	1,475,811.57	1,546,030.97	1,618,916.52
Shares Outstanding (M)	1,008.25	1,008.25	1,008.25
Fair Value	$1,463.74	$1,533.38	$1,605.67
Upside / Downside	4,761.29%	4,992.60%	5,232.68%

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

Mode

Ticker

Industry

Sector

Impact HD Inc. (6067.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener