DDM Analysis: 9099.T

Valuation Snapshot

Stable Growth	$2,437.42 - $5,238.53	$3,477.16
Multi-Stage	$10,727.70 - $11,839.39	$11,272.55
Blended Fair Value	$7,374.86
Current Price	$5,730.00
Upside	28.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.40%	0.00%	33.53	30.45	24.33	24.42	24.64	22.40	22.49	24.82	16.33	0.00
YoY Growth	-	-	10.12%	25.14%	-0.36%	-0.89%	10.02%	-0.39%	-9.40%	52.02%	0.00%	0.00%
Dividend Yield	-	-	0.59%	2.41%	2.30%	1.45%	1.56%	1.63%	1.69%	1.87%	1.53%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,084.00
(-) Cash Dividends Paid (M)	209.00
(=) Cash Retained (M)	2,875.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	616.80	385.50	231.30
Cash Retained (M)	2,875.00	2,875.00	2,875.00
(-) Cash Required (M)	-616.80	-385.50	-231.30
(=) Excess Retained (M)	2,258.20	2,489.50	2,643.70
(/) Shares Outstanding (M)	22.73	22.73	22.73
(=) Excess Retained per Share	99.37	109.55	116.33
LTM Dividend per Share	9.20	9.20	9.20
(+) Excess Retained per Share	99.37	109.55	116.33
(=) Adjusted Dividend	108.57	118.74	125.53
WACC / Discount Rate	3.95%	3.95%	3.95%
Growth Rate	-0.48%	0.52%	1.52%
Fair Value	$2,437.42	$3,477.16	$5,238.53
Upside / Downside	-57.46%	-39.32%	-8.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,084.00	3,099.96	3,115.99	3,132.12	3,148.32	3,164.61	3,259.55
Payout Ratio	6.78%	23.42%	40.07%	56.71%	73.36%	90.00%	92.50%
Projected Dividends (M)	209.00	726.06	1,248.46	1,776.25	2,309.46	2,848.15	3,015.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.95%	3.95%	3.95%
Growth Rate	-0.48%	0.52%	1.52%
Year 1 PV (M)	691.52	698.47	705.42
Year 2 PV (M)	1,132.51	1,155.38	1,178.48
Year 3 PV (M)	1,534.63	1,581.36	1,629.02
Year 4 PV (M)	1,900.40	1,977.94	2,057.83
Year 5 PV (M)	2,232.18	2,346.61	2,465.68
PV of Terminal Value (M)	236,300.99	248,414.35	261,019.45
Equity Value (M)	243,792.22	256,174.10	269,055.89
Shares Outstanding (M)	22.73	22.73	22.73
Fair Value	$10,727.70	$11,272.55	$11,839.39
Upside / Downside	87.22%	96.73%	106.62%

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

Chilled & Frozen Logistics Holdings Co., Ltd. (9099.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener