DDM Analysis: 4917.T

Valuation Snapshot

Stable Growth	$351.93 - $521.39	$432.93
Multi-Stage	$918.41 - $1,010.20	$963.40
Blended Fair Value	$698.17
Current Price	$1,407.00
Upside	-50.38%
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	-8.46%	0.40%	39.93	38.89	36.96	33.81	46.76	62.12	66.80	52.83	42.99	40.90
YoY Growth	-	-	2.68%	5.22%	9.31%	-27.69%	-24.73%	-7.00%	26.44%	22.90%	5.09%	6.65%
Dividend Yield	-	-	2.84%	3.21%	2.56%	2.12%	2.26%	3.13%	2.51%	1.53%	1.41%	1.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,020.00
(-) Cash Dividends Paid (M)	1,806.00
(=) Cash Retained (M)	214.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	404.00	252.50	151.50
Cash Retained (M)	214.00	214.00	214.00
(-) Cash Required (M)	-404.00	-252.50	-151.50
(=) Excess Retained (M)	-190.00	-38.50	62.50
(/) Shares Outstanding (M)	45.10	45.10	45.10
(=) Excess Retained per Share	-4.21	-0.85	1.39
LTM Dividend per Share	40.04	40.04	40.04
(+) Excess Retained per Share	-4.21	-0.85	1.39
(=) Adjusted Dividend	35.83	39.19	41.43
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-3.41%	-2.41%	-1.41%
Fair Value	$351.93	$432.93	$521.39
Upside / Downside	-74.99%	-69.23%	-62.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,020.00	1,971.39	1,923.95	1,877.65	1,832.47	1,788.37	1,842.02
Payout Ratio	89.41%	89.52%	89.64%	89.76%	89.88%	90.00%	92.50%
Projected Dividends (M)	1,806.00	1,764.88	1,724.70	1,685.42	1,647.04	1,609.53	1,703.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-3.41%	-2.41%	-1.41%
Year 1 PV (M)	1,641.31	1,658.30	1,675.29
Year 2 PV (M)	1,491.63	1,522.68	1,554.04
Year 3 PV (M)	1,355.61	1,398.15	1,441.57
Year 4 PV (M)	1,231.98	1,283.80	1,337.23
Year 5 PV (M)	1,119.63	1,178.80	1,240.44
PV of Terminal Value (M)	34,584.64	36,412.31	38,316.44
Equity Value (M)	41,424.80	43,454.03	45,565.01
Shares Outstanding (M)	45.10	45.10	45.10
Fair Value	$918.41	$963.40	$1,010.20
Upside / Downside	-34.73%	-31.53%	-28.20%

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

Mandom Corporation (4917.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener