DDM Analysis: 3197.T

Valuation Snapshot

Stable Growth	$729.06 - $1,139.52	$918.07
Multi-Stage	$1,626.54 - $1,792.02	$1,707.65
Blended Fair Value	$1,312.86
Current Price	$3,059.00
Upside	-57.08%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.67%	0.00%	14.44	0.03	12.00	0.07	8.73	26.86	32.83	33.45	30.91	21.64
YoY Growth	-	-	46,842.86%	-99.74%	15,958.82%	-99.14%	-67.50%	-18.21%	-1.83%	8.19%	42.83%	0.00%
Dividend Yield	-	-	0.48%	0.00%	0.69%	0.00%	0.53%	1.68%	1.80%	2.18%	1.90%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,223.00
(-) Cash Dividends Paid (M)	4,339.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,444.60	2,152.88	1,291.73
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-3,444.60	-2,152.88	-1,291.73
(=) Excess Retained (M)	9,439.40	10,731.13	11,592.28
(/) Shares Outstanding (M)	227.50	227.50	227.50
(=) Excess Retained per Share	41.49	47.17	50.95
LTM Dividend per Share	19.07	19.07	19.07
(+) Excess Retained per Share	41.49	47.17	50.95
(=) Adjusted Dividend	60.56	66.24	70.03
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.80%	-0.80%	0.20%
Fair Value	$729.06	$918.07	$1,139.52
Upside / Downside	-76.17%	-69.99%	-62.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,223.00	17,085.53	16,949.15	16,813.87	16,679.66	16,546.52	17,042.92
Payout Ratio	25.19%	38.15%	51.12%	64.08%	77.04%	90.00%	92.50%
Projected Dividends (M)	4,339.00	6,518.89	8,663.70	10,773.86	12,849.78	14,891.87	15,764.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.80%	-0.80%	0.20%
Year 1 PV (M)	6,067.32	6,129.11	6,190.89
Year 2 PV (M)	7,505.00	7,658.62	7,813.81
Year 3 PV (M)	8,686.44	8,954.52	9,228.06
Year 4 PV (M)	9,642.51	10,041.31	10,452.36
Year 5 PV (M)	10,400.81	10,941.27	11,503.96
PV of Terminal Value (M)	327,738.53	344,768.85	362,499.88
Equity Value (M)	370,040.61	388,493.68	407,688.96
Shares Outstanding (M)	227.50	227.50	227.50
Fair Value	$1,626.54	$1,707.65	$1,792.02
Upside / Downside	-46.83%	-44.18%	-41.42%

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

Skylark Holdings Co., Ltd. (3197.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener