DDM Analysis: 6850.T

Valuation Snapshot

Stable Growth	$18,113.29 - $21,341.13	$19,999.48
Multi-Stage	$14,340.68 - $15,744.27	$15,029.33
Blended Fair Value	$17,514.41
Current Price	$1,300.00
Upside	1,247.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.68%	6.30%	32.39	35.80	22.87	22.40	22.42	22.37	19.89	17.54	20.12	17.79
YoY Growth	-	-	-9.52%	56.56%	2.10%	-0.08%	0.20%	12.46%	13.43%	-12.81%	13.10%	1.17%
Dividend Yield	-	-	2.66%	2.71%	1.85%	2.70%	2.95%	3.22%	2.91%	2.06%	3.23%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,828.00
(-) Cash Dividends Paid (M)	169.50
(=) Cash Retained (M)	1,658.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	365.60	228.50	137.10
Cash Retained (M)	1,658.50	1,658.50	1,658.50
(-) Cash Required (M)	-365.60	-228.50	-137.10
(=) Excess Retained (M)	1,292.90	1,430.00	1,521.40
(/) Shares Outstanding (M)	17.01	17.01	17.01
(=) Excess Retained per Share	76.01	84.07	89.44
LTM Dividend per Share	9.97	9.97	9.97
(+) Excess Retained per Share	76.01	84.07	89.44
(=) Adjusted Dividend	85.98	94.04	99.41
WACC / Discount Rate	-0.98%	-0.98%	-0.98%
Growth Rate	5.34%	6.34%	7.34%
Fair Value	$18,113.29	$19,999.48	$21,341.13
Upside / Downside	1,293.33%	1,438.42%	1,541.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,828.00	1,943.90	2,067.14	2,198.20	2,337.56	2,485.76	2,560.34
Payout Ratio	9.27%	25.42%	41.56%	57.71%	73.85%	90.00%	92.50%
Projected Dividends (M)	169.50	494.10	859.17	1,268.56	1,726.39	2,237.19	2,368.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.98%	-0.98%	-0.98%
Growth Rate	5.34%	6.34%	7.34%
Year 1 PV (M)	494.31	499.00	503.69
Year 2 PV (M)	859.90	876.31	892.86
Year 3 PV (M)	1,270.17	1,306.68	1,343.90
Year 4 PV (M)	1,729.32	1,795.92	1,864.44
Year 5 PV (M)	2,241.92	2,350.38	2,462.99
PV of Terminal Value (M)	237,332.54	248,813.53	260,734.60
Equity Value (M)	243,928.16	255,641.82	267,802.47
Shares Outstanding (M)	17.01	17.01	17.01
Fair Value	$14,340.68	$15,029.33	$15,744.27
Upside / Downside	1,003.13%	1,056.10%	1,111.10%

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

Chino Corporation (6850.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener