DDM Analysis: 6794.T

Valuation Snapshot

Stable Growth	$2,716.25 - $5,016.47	$3,662.35
Multi-Stage	$4,549.34 - $4,998.15	$4,769.44
Blended Fair Value	$4,215.90
Current Price	$2,338.00
Upside	80.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.86%	0.50%	35.11	20.02	9.99	15.00	25.52	30.50	51.68	51.95	47.92	63.45
YoY Growth	-	-	75.39%	100.45%	-33.43%	-41.23%	-16.30%	-40.99%	-0.52%	8.41%	-24.49%	89.95%
Dividend Yield	-	-	2.23%	1.17%	1.07%	2.05%	2.62%	2.90%	3.22%	3.26%	2.47%	3.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,159.00
(-) Cash Dividends Paid (M)	1,568.00
(=) Cash Retained (M)	2,591.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	831.80	519.88	311.93
Cash Retained (M)	2,591.00	2,591.00	2,591.00
(-) Cash Required (M)	-831.80	-519.88	-311.93
(=) Excess Retained (M)	1,759.20	2,071.13	2,279.08
(/) Shares Outstanding (M)	22.33	22.33	22.33
(=) Excess Retained per Share	78.78	92.75	102.06
LTM Dividend per Share	70.22	70.22	70.22
(+) Excess Retained per Share	78.78	92.75	102.06
(=) Adjusted Dividend	148.99	162.96	172.27
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	0.86%	1.86%	2.86%
Fair Value	$2,716.25	$3,662.35	$5,016.47
Upside / Downside	16.18%	56.64%	114.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,159.00	4,236.23	4,314.90	4,395.03	4,476.64	4,559.77	4,696.56
Payout Ratio	37.70%	48.16%	58.62%	69.08%	79.54%	90.00%	92.50%
Projected Dividends (M)	1,568.00	2,040.22	2,529.43	3,036.11	3,560.73	4,103.79	4,344.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	0.86%	1.86%	2.86%
Year 1 PV (M)	1,898.86	1,917.69	1,936.52
Year 2 PV (M)	2,191.07	2,234.74	2,278.83
Year 3 PV (M)	2,447.76	2,521.30	2,596.29
Year 4 PV (M)	2,671.83	2,779.38	2,890.15
Year 5 PV (M)	2,865.97	3,010.90	3,161.63
PV of Terminal Value (M)	89,516.52	94,043.19	98,751.16
Equity Value (M)	101,592.02	106,507.20	111,614.58
Shares Outstanding (M)	22.33	22.33	22.33
Fair Value	$4,549.34	$4,769.44	$4,998.15
Upside / Downside	94.58%	104.00%	113.78%

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

Foster Electric Company, Limited (6794.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener