DDM Analysis: 5999.T

Valuation Snapshot

Stable Growth	$60,268.52 - $71,006.53	$66,543.52
Multi-Stage	$14,476.44 - $15,874.45	$15,162.47
Blended Fair Value	$40,853.00
Current Price	$2,200.13
Upside	1,756.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	15.10%	10.98%	45.51	44.77	42.37	42.18	32.68	22.52	23.82	21.69	16.06	16.06
YoY Growth	-	-	1.65%	5.66%	0.44%	29.10%	45.08%	-5.43%	9.79%	35.06%	0.00%	0.00%
Dividend Yield	-	-	2.15%	2.45%	2.95%	3.15%	1.42%	1.23%	3.16%	2.37%	1.98%	2.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,868.00
(-) Cash Dividends Paid (M)	117.00
(=) Cash Retained (M)	3,751.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	773.60	483.50	290.10
Cash Retained (M)	3,751.00	3,751.00	3,751.00
(-) Cash Required (M)	-773.60	-483.50	-290.10
(=) Excess Retained (M)	2,977.40	3,267.50	3,460.90
(/) Shares Outstanding (M)	10.83	10.83	10.83
(=) Excess Retained per Share	274.83	301.61	319.46
LTM Dividend per Share	10.80	10.80	10.80
(+) Excess Retained per Share	274.83	301.61	319.46
(=) Adjusted Dividend	285.63	312.41	330.26
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$60,268.52	$66,543.52	$71,006.53
Upside / Downside	2,639.32%	2,924.53%	3,127.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,868.00	4,119.42	4,387.18	4,672.35	4,976.05	5,299.50	5,458.48
Payout Ratio	3.02%	20.42%	37.81%	55.21%	72.60%	90.00%	92.50%
Projected Dividends (M)	117.00	841.18	1,659.01	2,579.60	3,612.86	4,769.55	5,049.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	789.70	797.18	804.67
Year 2 PV (M)	1,462.15	1,490.00	1,518.11
Year 3 PV (M)	2,134.36	2,195.63	2,258.06
Year 4 PV (M)	2,806.33	2,914.25	3,025.26
Year 5 PV (M)	3,478.05	3,646.04	3,820.46
PV of Terminal Value (M)	146,159.78	153,219.35	160,549.11
Equity Value (M)	156,830.37	164,262.46	171,975.67
Shares Outstanding (M)	10.83	10.83	10.83
Fair Value	$14,476.44	$15,162.47	$15,874.45
Upside / Downside	557.98%	589.16%	621.52%

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

Ihara Science Corporation (5999.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener