DDM Analysis: 9075.T

Valuation Snapshot

Stable Growth	$1,484.79 - $2,266.73	$1,850.72
Multi-Stage	$2,224.87 - $2,442.78	$2,331.74
Blended Fair Value	$2,091.23
Current Price	$3,680.00
Upside	-43.17%
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	1.98%	2.56%	78.54	73.42	68.23	63.14	63.66	71.20	65.90	66.19	63.78	63.16
YoY Growth	-	-	6.97%	7.61%	8.06%	-0.81%	-10.60%	8.04%	-0.43%	3.77%	0.98%	3.52%
Dividend Yield	-	-	2.33%	1.87%	1.71%	2.05%	1.54%	1.89%	1.64%	1.17%	1.79%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,330.00
(-) Cash Dividends Paid (M)	1,393.00
(=) Cash Retained (M)	4,937.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,266.00	791.25	474.75
Cash Retained (M)	4,937.00	4,937.00	4,937.00
(-) Cash Required (M)	-1,266.00	-791.25	-474.75
(=) Excess Retained (M)	3,671.00	4,145.75	4,462.25
(/) Shares Outstanding (M)	38.69	38.69	38.69
(=) Excess Retained per Share	94.88	107.15	115.33
LTM Dividend per Share	36.00	36.00	36.00
(+) Excess Retained per Share	94.88	107.15	115.33
(=) Adjusted Dividend	130.88	143.15	151.33
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	-0.23%	0.77%	1.77%
Fair Value	$1,484.79	$1,850.72	$2,266.73
Upside / Downside	-59.65%	-49.71%	-38.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,330.00	6,378.43	6,427.22	6,476.39	6,525.94	6,575.86	6,773.14
Payout Ratio	22.01%	35.61%	49.20%	62.80%	76.40%	90.00%	92.50%
Projected Dividends (M)	1,393.00	2,271.04	3,162.44	4,067.34	4,985.90	5,918.28	6,265.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	-0.23%	0.77%	1.77%
Year 1 PV (M)	2,071.23	2,091.99	2,112.75
Year 2 PV (M)	2,630.44	2,683.44	2,736.96
Year 3 PV (M)	3,085.46	3,179.18	3,274.77
Year 4 PV (M)	3,449.50	3,589.90	3,734.54
Year 5 PV (M)	3,734.32	3,925.26	4,123.94
PV of Terminal Value (M)	71,115.20	74,751.51	78,535.06
Equity Value (M)	86,086.15	90,221.27	94,518.03
Shares Outstanding (M)	38.69	38.69	38.69
Fair Value	$2,224.87	$2,331.74	$2,442.78
Upside / Downside	-39.54%	-36.64%	-33.62%

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

Fukuyama Transporting Co., Ltd. (9075.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener