DDM Analysis: 9948.T

Valuation Snapshot

Stable Growth	$8,339.61 - $42,784.75	$17,035.71
Multi-Stage	$6,581.40 - $7,215.05	$6,892.31
Blended Fair Value	$11,964.01
Current Price	$3,025.00
Upside	295.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.31%	6.00%	72.88	60.60	60.37	59.47	52.24	53.67	49.85	49.26	43.22	44.29
YoY Growth	-	-	20.27%	0.37%	1.53%	13.83%	-2.66%	7.66%	1.20%	13.97%	-2.43%	8.88%
Dividend Yield	-	-	2.54%	2.04%	2.57%	3.07%	2.19%	2.49%	2.35%	1.67%	1.80%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,777.00
(-) Cash Dividends Paid (M)	3,995.00
(=) Cash Retained (M)	7,782.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,355.40	1,472.13	883.28
Cash Retained (M)	7,782.00	7,782.00	7,782.00
(-) Cash Required (M)	-2,355.40	-1,472.13	-883.28
(=) Excess Retained (M)	5,426.60	6,309.88	6,898.73
(/) Shares Outstanding (M)	53.98	53.98	53.98
(=) Excess Retained per Share	100.53	116.89	127.80
LTM Dividend per Share	74.01	74.01	74.01
(+) Excess Retained per Share	100.53	116.89	127.80
(=) Adjusted Dividend	174.54	190.90	201.81
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	4.00%	5.00%	6.00%
Fair Value	$8,339.61	$17,035.71	$42,784.75
Upside / Downside	175.69%	463.16%	1,314.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,777.00	12,366.26	12,985.01	13,634.71	14,316.93	15,033.27	15,484.27
Payout Ratio	33.92%	45.14%	56.35%	67.57%	78.78%	90.00%	92.50%
Projected Dividends (M)	3,995.00	5,581.84	7,317.47	9,212.81	11,279.51	13,529.95	14,322.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	4.00%	5.00%	6.00%
Year 1 PV (M)	5,206.89	5,256.95	5,307.02
Year 2 PV (M)	6,367.41	6,490.44	6,614.66
Year 3 PV (M)	7,478.16	7,695.95	7,917.93
Year 4 PV (M)	8,540.70	8,873.94	9,216.85
Year 5 PV (M)	9,556.53	10,024.88	10,511.42
PV of Terminal Value (M)	318,118.32	333,708.89	349,904.82
Equity Value (M)	355,268.00	372,051.06	389,472.69
Shares Outstanding (M)	53.98	53.98	53.98
Fair Value	$6,581.40	$6,892.31	$7,215.05
Upside / Downside	117.57%	127.85%	138.51%

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

ARCS Company Limited (9948.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener