DDM Analysis: 4062.T

Valuation Snapshot

Stable Growth	$42,646.86 - $50,286.36	$47,106.59
Multi-Stage	$26,369.39 - $29,059.06	$27,688.01
Blended Fair Value	$37,397.30
Current Price	$6,347.00
Upside	489.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.71%	3.05%	39.23	39.23	49.04	39.23	34.33	34.33	34.33	33.38	32.66	33.88
YoY Growth	-	-	0.00%	-20.00%	25.00%	14.28%	0.00%	0.00%	2.86%	2.21%	-3.62%	16.66%
Dividend Yield	-	-	0.62%	0.60%	0.61%	1.03%	0.57%	1.09%	1.79%	1.88%	1.69%	2.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37,615.00
(-) Cash Dividends Paid (M)	5,595.00
(=) Cash Retained (M)	32,020.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,523.00	4,701.88	2,821.13
Cash Retained (M)	32,020.00	32,020.00	32,020.00
(-) Cash Required (M)	-7,523.00	-4,701.88	-2,821.13
(=) Excess Retained (M)	24,497.00	27,318.13	29,198.88
(/) Shares Outstanding (M)	142.61	142.61	142.61
(=) Excess Retained per Share	171.78	191.56	204.75
LTM Dividend per Share	39.23	39.23	39.23
(+) Excess Retained per Share	171.78	191.56	204.75
(=) Adjusted Dividend	211.01	230.80	243.98
WACC / Discount Rate	0.70%	0.70%	0.70%
Growth Rate	1.05%	2.05%	3.05%
Fair Value	$42,646.86	$47,106.59	$50,286.36
Upside / Downside	571.92%	642.19%	692.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37,615.00	38,387.09	39,175.03	39,979.14	40,799.75	41,637.21	42,886.33
Payout Ratio	14.87%	29.90%	44.92%	59.95%	74.97%	90.00%	92.50%
Projected Dividends (M)	5,595.00	11,477.55	17,599.24	23,967.39	30,589.57	37,473.49	39,669.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.70%	0.70%	0.70%
Growth Rate	1.05%	2.05%	3.05%
Year 1 PV (M)	11,285.70	11,397.38	11,509.06
Year 2 PV (M)	17,015.80	17,354.24	17,696.01
Year 3 PV (M)	22,785.51	23,468.67	24,165.35
Year 4 PV (M)	28,595.02	29,743.82	30,926.89
Year 5 PV (M)	34,444.56	36,182.91	37,990.75
PV of Terminal Value (M)	3,646,339.14	3,830,363.28	4,021,743.43
Equity Value (M)	3,760,465.73	3,948,510.30	4,144,031.50
Shares Outstanding (M)	142.61	142.61	142.61
Fair Value	$26,369.39	$27,688.01	$29,059.06
Upside / Downside	315.46%	336.24%	357.84%

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

Ibiden Co.,Ltd. (4062.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener