DDM Analysis: 7181.T

Valuation Snapshot

Stable Growth	$1,877.60 - $2,539.04	$2,215.99
Multi-Stage	$5,447.17 - $6,039.06	$5,736.86
Blended Fair Value	$3,976.43
Current Price	$4,193.00
Upside	-5.17%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-10.08%	8.48%	100.56	94.43	95.14	160.84	56.69	171.06	108.13	95.39	88.98	65.02
YoY Growth	-	-	6.49%	-0.75%	-40.85%	183.72%	-66.86%	58.20%	13.36%	7.21%	36.85%	45.92%
Dividend Yield	-	-	3.08%	3.00%	4.39%	7.41%	2.76%	12.11%	5.41%	4.19%	3.59%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	154,447.00
(-) Cash Dividends Paid (M)	37,933.00
(=) Cash Retained (M)	116,514.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,889.40	19,305.88	11,583.53
Cash Retained (M)	116,514.00	116,514.00	116,514.00
(-) Cash Required (M)	-30,889.40	-19,305.88	-11,583.53
(=) Excess Retained (M)	85,624.60	97,208.13	104,930.48
(/) Shares Outstanding (M)	377.22	377.22	377.22
(=) Excess Retained per Share	226.99	257.70	278.17
LTM Dividend per Share	100.56	100.56	100.56
(+) Excess Retained per Share	226.99	257.70	278.17
(=) Adjusted Dividend	327.55	358.26	378.73
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-9.12%	-8.12%	-7.12%
Fair Value	$1,877.60	$2,215.99	$2,539.04
Upside / Downside	-55.22%	-47.15%	-39.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	154,447.00	141,907.64	130,386.34	119,800.44	110,073.99	101,137.23	104,171.34
Payout Ratio	24.56%	37.65%	50.74%	63.82%	76.91%	90.00%	92.50%
Projected Dividends (M)	37,933.00	53,425.99	66,153.23	76,461.69	84,660.23	91,023.50	96,358.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-9.12%	-8.12%	-7.12%
Year 1 PV (M)	49,509.82	50,054.60	50,599.37
Year 2 PV (M)	56,810.50	58,067.60	59,338.45
Year 3 PV (M)	60,849.95	62,880.80	64,956.34
Year 4 PV (M)	62,435.93	65,229.65	68,116.09
Year 5 PV (M)	62,208.18	65,706.84	69,361.17
PV of Terminal Value (M)	1,762,964.70	1,862,115.71	1,965,678.46
Equity Value (M)	2,054,779.09	2,164,055.19	2,278,049.88
Shares Outstanding (M)	377.22	377.22	377.22
Fair Value	$5,447.17	$5,736.86	$6,039.06
Upside / Downside	29.91%	36.82%	44.03%

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

Japan Post Insurance Co., Ltd. (7181.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener