DDM Analysis: 7966.T

Valuation Snapshot

Stable Growth	$5,707.51 - $25,140.05	$9,944.78
Multi-Stage	$5,390.54 - $5,906.50	$5,643.71
Blended Fair Value	$7,794.25
Current Price	$3,640.00
Upside	114.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.68%	7.55%	96.02	89.89	96.00	84.28	84.13	84.13	77.62	71.14	64.65	57.12
YoY Growth	-	-	6.83%	-6.36%	13.90%	0.18%	0.00%	8.39%	9.11%	10.03%	13.18%	23.24%
Dividend Yield	-	-	3.25%	2.61%	4.23%	3.67%	3.49%	3.29%	3.33%	2.21%	2.41%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,589.00
(-) Cash Dividends Paid (M)	6,781.00
(=) Cash Retained (M)	5,808.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,517.80	1,573.63	944.18
Cash Retained (M)	5,808.00	5,808.00	5,808.00
(-) Cash Required (M)	-2,517.80	-1,573.63	-944.18
(=) Excess Retained (M)	3,290.20	4,234.38	4,863.83
(/) Shares Outstanding (M)	66.94	66.94	66.94
(=) Excess Retained per Share	49.15	63.26	72.66
LTM Dividend per Share	101.30	101.30	101.30
(+) Excess Retained per Share	49.15	63.26	72.66
(=) Adjusted Dividend	150.45	164.55	173.96
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.59%	4.59%	5.59%
Fair Value	$5,707.51	$9,944.78	$25,140.05
Upside / Downside	56.80%	173.21%	590.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,589.00	13,166.95	13,771.42	14,403.65	15,064.91	15,756.52	16,229.22
Payout Ratio	53.86%	61.09%	68.32%	75.55%	82.77%	90.00%	92.50%
Projected Dividends (M)	6,781.00	8,043.90	9,408.46	10,881.35	12,469.66	14,180.87	15,012.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.59%	4.59%	5.59%
Year 1 PV (M)	7,493.30	7,565.63	7,637.97
Year 2 PV (M)	8,164.54	8,322.93	8,482.84
Year 3 PV (M)	8,796.35	9,053.56	9,315.74
Year 4 PV (M)	9,390.33	9,758.21	10,136.79
Year 5 PV (M)	9,947.99	10,437.51	10,946.11
PV of Terminal Value (M)	317,055.74	332,657.32	348,867.13
Equity Value (M)	360,848.25	377,795.17	395,386.58
Shares Outstanding (M)	66.94	66.94	66.94
Fair Value	$5,390.54	$5,643.71	$5,906.50
Upside / Downside	48.09%	55.05%	62.27%

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

LINTEC Corporation (7966.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener