DDM Analysis: 3109.T

Valuation Snapshot

Stable Growth	$875.46 - $1,460.72	$1,133.22
Multi-Stage	$1,738.43 - $1,912.75	$1,823.90
Blended Fair Value	$1,478.56
Current Price	$1,001.00
Upside	47.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.65%	14.42%	70.70	45.77	36.53	34.01	34.09	34.17	34.17	30.69	27.14	18.54
YoY Growth	-	-	54.48%	25.27%	7.42%	-0.23%	-0.23%	0.00%	11.31%	13.08%	46.38%	0.86%
Dividend Yield	-	-	7.25%	4.08%	3.62%	3.80%	3.61%	3.44%	3.50%	2.40%	1.86%	1.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	951.00
(-) Cash Dividends Paid (M)	290.50
(=) Cash Retained (M)	660.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	190.20	118.88	71.33
Cash Retained (M)	660.50	660.50	660.50
(-) Cash Required (M)	-190.20	-118.88	-71.33
(=) Excess Retained (M)	470.30	541.63	589.18
(/) Shares Outstanding (M)	12.67	12.67	12.67
(=) Excess Retained per Share	37.11	42.74	46.49
LTM Dividend per Share	22.92	22.92	22.92
(+) Excess Retained per Share	37.11	42.74	46.49
(=) Adjusted Dividend	60.03	65.66	69.41
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.49%	0.51%	1.51%
Fair Value	$875.46	$1,133.22	$1,460.72
Upside / Downside	-12.54%	13.21%	45.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	951.00	955.86	960.75	965.66	970.59	975.56	1,004.82
Payout Ratio	30.55%	42.44%	54.33%	66.22%	78.11%	90.00%	92.50%
Projected Dividends (M)	290.50	405.64	521.96	639.45	758.12	878.00	929.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.49%	0.51%	1.51%
Year 1 PV (M)	377.68	381.48	385.27
Year 2 PV (M)	452.48	461.62	470.85
Year 3 PV (M)	516.12	531.83	547.87
Year 4 PV (M)	569.73	592.98	616.93
Year 5 PV (M)	614.33	645.83	678.60
PV of Terminal Value (M)	19,501.14	20,500.87	21,541.20
Equity Value (M)	22,031.47	23,114.61	24,240.72
Shares Outstanding (M)	12.67	12.67	12.67
Fair Value	$1,738.43	$1,823.90	$1,912.75
Upside / Downside	73.67%	82.21%	91.08%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Shikibo Ltd. (3109.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener