DDM Analysis: 4825.T

Valuation Snapshot

Stable Growth	$2,092.77 - $3,598.13	$2,742.30
Multi-Stage	$1,971.61 - $2,159.08	$2,063.61
Blended Fair Value	$2,402.96
Current Price	$3,985.00
Upside	-39.70%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.64%	7.36%	73.99	68.13	56.69	56.53	56.38	56.23	56.17	56.06	64.54	58.87
YoY Growth	-	-	8.60%	20.17%	0.28%	0.28%	0.26%	0.12%	0.19%	-13.13%	9.62%	61.91%
Dividend Yield	-	-	1.86%	2.37%	1.78%	1.40%	1.95%	2.34%	3.63%	3.44%	3.76%	3.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,114.97
(-) Cash Dividends Paid (M)	2.54
(=) Cash Retained (M)	3,112.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	622.99	389.37	233.62
Cash Retained (M)	3,112.43	3,112.43	3,112.43
(-) Cash Required (M)	-622.99	-389.37	-233.62
(=) Excess Retained (M)	2,489.43	2,723.06	2,878.80
(/) Shares Outstanding (M)	19.41	19.41	19.41
(=) Excess Retained per Share	128.27	140.31	148.34
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	128.27	140.31	148.34
(=) Adjusted Dividend	128.40	140.44	148.47
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	3.64%	4.64%	5.64%
Fair Value	$2,092.77	$2,742.30	$3,598.13
Upside / Downside	-47.48%	-31.18%	-9.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,114.97	3,259.53	3,410.81	3,569.10	3,734.75	3,908.08	4,025.32
Payout Ratio	0.08%	18.07%	36.05%	54.03%	72.02%	90.00%	92.50%
Projected Dividends (M)	2.54	588.84	1,229.56	1,928.48	2,689.63	3,517.27	3,723.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	3.64%	4.64%	5.64%
Year 1 PV (M)	530.19	535.31	540.43
Year 2 PV (M)	996.83	1,016.16	1,035.68
Year 3 PV (M)	1,407.75	1,448.90	1,490.83
Year 4 PV (M)	1,767.83	1,837.05	1,908.29
Year 5 PV (M)	2,081.57	2,183.95	2,290.32
PV of Terminal Value (M)	31,479.60	33,027.88	34,636.48
Equity Value (M)	38,263.78	40,049.25	41,902.02
Shares Outstanding (M)	19.41	19.41	19.41
Fair Value	$1,971.61	$2,063.61	$2,159.08
Upside / Downside	-50.52%	-48.22%	-45.82%

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

Weathernews Inc. (4825.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener