DDM Analysis: 2587.T

Valuation Snapshot

Stable Growth	$5,343.69 - $11,946.83	$7,728.52
Multi-Stage	$7,496.71 - $8,227.55	$7,855.20
Blended Fair Value	$7,791.86
Current Price	$4,625.00
Upside	68.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.02%	0.88%	95.00	81.00	78.00	78.00	78.00	78.00	77.00	76.00	69.00	64.00
YoY Growth	-	-	17.28%	3.85%	0.00%	0.00%	0.00%	1.29%	1.32%	10.14%	7.81%	-26.44%
Dividend Yield	-	-	1.92%	1.58%	1.58%	1.67%	1.90%	1.91%	1.48%	1.47%	1.47%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,600.00
(-) Cash Dividends Paid (M)	38,624.00
(=) Cash Retained (M)	46,976.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,120.00	10,700.00	6,420.00
Cash Retained (M)	46,976.00	46,976.00	46,976.00
(-) Cash Required (M)	-17,120.00	-10,700.00	-6,420.00
(=) Excess Retained (M)	29,856.00	36,276.00	40,556.00
(/) Shares Outstanding (M)	309.00	309.00	309.00
(=) Excess Retained per Share	96.62	117.40	131.25
LTM Dividend per Share	125.00	125.00	125.00
(+) Excess Retained per Share	96.62	117.40	131.25
(=) Adjusted Dividend	221.62	242.39	256.25
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	2.02%	3.02%	4.02%
Fair Value	$5,343.69	$7,728.52	$11,946.83
Upside / Downside	15.54%	67.10%	158.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,600.00	88,187.09	90,852.36	93,598.19	96,427.01	99,341.32	102,321.56
Payout Ratio	45.12%	54.10%	63.07%	72.05%	81.02%	90.00%	92.50%
Projected Dividends (M)	38,624.00	47,706.74	57,303.22	67,436.19	78,129.31	89,407.19	94,647.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	2.02%	3.02%	4.02%
Year 1 PV (M)	44,463.18	44,899.00	45,334.82
Year 2 PV (M)	49,776.07	50,756.64	51,746.77
Year 3 PV (M)	54,595.32	56,216.50	57,869.46
Year 4 PV (M)	58,951.81	61,297.35	63,712.19
Year 5 PV (M)	62,874.77	66,017.19	69,284.03
PV of Terminal Value (M)	2,045,820.55	2,148,068.84	2,254,365.08
Equity Value (M)	2,316,481.70	2,427,255.52	2,542,312.34
Shares Outstanding (M)	309.00	309.00	309.00
Fair Value	$7,496.71	$7,855.20	$8,227.55
Upside / Downside	62.09%	69.84%	77.89%

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

Suntory Beverage & Food Limited (2587.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener