DDM Analysis: 9025.T

Valuation Snapshot

Stable Growth	$2,669.92 - $4,306.68	$3,407.18
Multi-Stage	$2,136.40 - $2,330.14	$2,231.54
Blended Fair Value	$2,819.36
Current Price	$3,280.00
Upside	-14.04%
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	15.35%	14.23%	75.97	47.93	35.91	21.84	26.68	37.19	38.45	38.06	36.44	29.73
YoY Growth	-	-	58.49%	33.47%	64.45%	-18.15%	-28.27%	-3.28%	1.04%	4.45%	22.56%	48.03%
Dividend Yield	-	-	2.58%	2.03%	2.18%	1.72%	2.20%	3.20%	2.18%	2.28%	2.38%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,456.00
(-) Cash Dividends Paid (M)	1,087.00
(=) Cash Retained (M)	11,369.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,491.20	1,557.00	934.20
Cash Retained (M)	11,369.00	11,369.00	11,369.00
(-) Cash Required (M)	-2,491.20	-1,557.00	-934.20
(=) Excess Retained (M)	8,877.80	9,812.00	10,434.80
(/) Shares Outstanding (M)	53.08	53.08	53.08
(=) Excess Retained per Share	167.26	184.86	196.60
LTM Dividend per Share	20.48	20.48	20.48
(+) Excess Retained per Share	167.26	184.86	196.60
(=) Adjusted Dividend	187.74	205.34	217.08
WACC / Discount Rate	12.92%	12.92%	12.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,669.92	$3,407.18	$4,306.68
Upside / Downside	-18.60%	3.88%	31.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,456.00	13,265.64	14,127.91	15,046.22	16,024.22	17,065.80	17,577.77
Payout Ratio	8.73%	24.98%	41.24%	57.49%	73.75%	90.00%	92.50%
Projected Dividends (M)	1,087.00	3,313.94	5,825.79	8,650.18	11,817.12	15,359.22	16,259.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.92%	12.92%	12.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,907.25	2,934.81	2,962.36
Year 2 PV (M)	4,483.63	4,569.03	4,655.24
Year 3 PV (M)	5,840.34	6,007.99	6,178.83
Year 4 PV (M)	6,999.42	7,268.60	7,545.47
Year 5 PV (M)	7,981.00	8,366.49	8,766.73
PV of Terminal Value (M)	85,181.83	89,296.15	93,567.93
Equity Value (M)	113,393.48	118,443.07	123,676.55
Shares Outstanding (M)	53.08	53.08	53.08
Fair Value	$2,136.40	$2,231.54	$2,330.14
Upside / Downside	-34.87%	-31.97%	-28.96%

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

Konoike Transport Co., Ltd. (9025.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener