DDM Analysis: 4112.T

Valuation Snapshot

Stable Growth	$16,332.39 - $37,949.67	$35,564.40
Multi-Stage	$5,596.47 - $6,126.67	$5,856.69
Blended Fair Value	$20,710.55
Current Price	$1,455.00
Upside	1,323.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.15%	7.87%	61.32	51.62	45.03	39.63	35.97	36.15	36.24	43.11	35.88	35.97
YoY Growth	-	-	18.79%	14.63%	13.63%	10.18%	-0.51%	-0.25%	-15.92%	20.15%	-0.25%	25.16%
Dividend Yield	-	-	4.21%	1.88%	2.61%	2.40%	1.82%	1.66%	2.49%	2.58%	1.60%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,085.00
(-) Cash Dividends Paid (M)	670.00
(=) Cash Retained (M)	1,415.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	417.00	260.63	156.38
Cash Retained (M)	1,415.00	1,415.00	1,415.00
(-) Cash Required (M)	-417.00	-260.63	-156.38
(=) Excess Retained (M)	998.00	1,154.38	1,258.63
(/) Shares Outstanding (M)	10.93	10.93	10.93
(=) Excess Retained per Share	91.34	105.65	115.19
LTM Dividend per Share	61.32	61.32	61.32
(+) Excess Retained per Share	91.34	105.65	115.19
(=) Adjusted Dividend	152.66	166.97	176.51
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$16,332.39	$35,564.40	$37,949.67
Upside / Downside	1,022.50%	2,344.29%	2,508.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,085.00	2,220.53	2,364.86	2,518.57	2,682.28	2,856.63	2,942.33
Payout Ratio	32.13%	43.71%	55.28%	66.85%	78.43%	90.00%	92.50%
Projected Dividends (M)	670.00	970.53	1,307.31	1,683.76	2,103.63	2,570.97	2,721.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	902.86	911.42	919.98
Year 2 PV (M)	1,131.35	1,152.90	1,174.65
Year 3 PV (M)	1,355.53	1,394.45	1,434.10
Year 4 PV (M)	1,575.47	1,636.05	1,698.37
Year 5 PV (M)	1,791.21	1,877.73	1,967.55
PV of Terminal Value (M)	54,393.00	57,020.20	59,747.95
Equity Value (M)	61,149.42	63,992.74	66,942.60
Shares Outstanding (M)	10.93	10.93	10.93
Fair Value	$5,596.47	$5,856.69	$6,126.67
Upside / Downside	284.64%	302.52%	321.08%

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

Hodogaya Chemical Co., Ltd. (4112.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener