DDM Analysis: 9717.T

Valuation Snapshot

Stable Growth	$3,399.52 - $14,811.26	$5,909.29
Multi-Stage	$2,426.71 - $2,657.08	$2,539.77
Blended Fair Value	$4,224.53
Current Price	$1,938.84
Upside	117.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	10.61%	5.11%	49.20	48.51	77.14	29.48	29.37	29.72	29.56	30.29	30.17	29.85
YoY Growth	-	-	1.42%	-37.12%	161.73%	0.35%	-1.16%	0.54%	-2.43%	0.42%	1.06%	-0.12%
Dividend Yield	-	-	3.58%	3.90%	7.31%	2.40%	3.25%	3.04%	2.34%	2.89%	3.46%	3.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,927.00
(-) Cash Dividends Paid (M)	424.03
(=) Cash Retained (M)	1,502.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	385.40	240.88	144.53
Cash Retained (M)	1,502.98	1,502.98	1,502.98
(-) Cash Required (M)	-385.40	-240.88	-144.53
(=) Excess Retained (M)	1,117.58	1,262.10	1,358.45
(/) Shares Outstanding (M)	17.32	17.32	17.32
(=) Excess Retained per Share	64.54	72.89	78.45
LTM Dividend per Share	24.49	24.49	24.49
(+) Excess Retained per Share	64.54	72.89	78.45
(=) Adjusted Dividend	89.03	97.37	102.94
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$3,399.52	$5,909.29	$14,811.26
Upside / Downside	75.34%	204.78%	663.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,927.00	2,036.48	2,152.17	2,274.44	2,403.65	2,540.21	2,616.41
Payout Ratio	22.00%	35.60%	49.20%	62.80%	76.40%	90.00%	92.50%
Projected Dividends (M)	424.03	725.06	1,058.93	1,428.39	1,836.41	2,286.19	2,420.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	668.57	674.96	681.35
Year 2 PV (M)	900.36	917.64	935.09
Year 3 PV (M)	1,119.88	1,152.29	1,185.31
Year 4 PV (M)	1,327.62	1,379.08	1,432.02
Year 5 PV (M)	1,524.02	1,598.21	1,675.27
PV of Terminal Value (M)	36,480.06	38,256.11	40,100.67
Equity Value (M)	42,020.51	43,978.29	46,009.71
Shares Outstanding (M)	17.32	17.32	17.32
Fair Value	$2,426.71	$2,539.77	$2,657.08
Upside / Downside	25.16%	30.99%	37.05%

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

JASTEC Co., Ltd. (9717.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener