DDM Analysis: 3176.T

Valuation Snapshot

Stable Growth	$13,423.06 - $31,695.58	$29,703.40
Multi-Stage	$4,615.68 - $5,054.93	$4,831.26
Blended Fair Value	$17,267.33
Current Price	$1,604.00
Upside	976.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.64%	11.07%	60.67	43.73	41.69	38.66	37.59	36.59	35.10	30.15	26.68	23.71
YoY Growth	-	-	38.73%	4.89%	7.84%	2.84%	2.75%	4.24%	16.42%	13.00%	12.53%	11.63%
Dividend Yield	-	-	3.78%	2.71%	3.49%	3.44%	3.61%	3.72%	2.65%	3.25%	1.95%	2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,615.40
(-) Cash Dividends Paid (M)	950.00
(=) Cash Retained (M)	3,665.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	923.08	576.93	346.16
Cash Retained (M)	3,665.40	3,665.40	3,665.40
(-) Cash Required (M)	-923.08	-576.93	-346.16
(=) Excess Retained (M)	2,742.32	3,088.48	3,319.25
(/) Shares Outstanding (M)	28.96	28.96	28.96
(=) Excess Retained per Share	94.70	106.65	114.62
LTM Dividend per Share	32.80	32.80	32.80
(+) Excess Retained per Share	94.70	106.65	114.62
(=) Adjusted Dividend	127.50	139.45	147.42
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$13,423.06	$29,703.40	$31,695.58
Upside / Downside	736.85%	1,751.83%	1,876.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,615.40	4,915.40	5,234.90	5,575.17	5,937.56	6,323.50	6,513.20
Payout Ratio	20.58%	34.47%	48.35%	62.23%	76.12%	90.00%	92.50%
Projected Dividends (M)	950.00	1,694.17	2,531.07	3,469.61	4,519.47	5,691.15	6,024.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,575.80	1,590.74	1,605.68
Year 2 PV (M)	2,189.75	2,231.46	2,273.56
Year 3 PV (M)	2,792.00	2,872.15	2,953.81
Year 4 PV (M)	3,382.72	3,512.81	3,646.62
Year 5 PV (M)	3,962.08	4,153.45	4,352.15
PV of Terminal Value (M)	119,765.53	125,550.25	131,556.36
Equity Value (M)	133,667.88	139,910.86	146,388.18
Shares Outstanding (M)	28.96	28.96	28.96
Fair Value	$4,615.68	$4,831.26	$5,054.93
Upside / Downside	187.76%	201.20%	215.15%

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

Sanyo Trading Co., Ltd. (3176.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener