DDM Analysis: 9719.T

Valuation Snapshot

Stable Growth	$12,515.92 - $39,071.47	$36,615.69
Multi-Stage	$5,243.04 - $5,737.06	$5,485.52
Blended Fair Value	$21,050.61
Current Price	$4,429.00
Upside	375.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.50%	15.99%	65.97	53.96	49.28	46.60	43.27	38.28	32.45	31.62	27.45	19.96
YoY Growth	-	-	22.27%	9.48%	5.76%	7.70%	13.03%	17.97%	2.64%	15.16%	37.53%	33.36%
Dividend Yield	-	-	1.52%	1.71%	2.18%	2.03%	1.96%	2.19%	1.79%	1.84%	1.63%	1.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	61,413.00
(-) Cash Dividends Paid (M)	22,189.00
(=) Cash Retained (M)	39,224.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,282.60	7,676.63	4,605.98
Cash Retained (M)	39,224.00	39,224.00	39,224.00
(-) Cash Required (M)	-12,282.60	-7,676.63	-4,605.98
(=) Excess Retained (M)	26,941.40	31,547.38	34,618.03
(/) Shares Outstanding (M)	312.59	312.59	312.59
(=) Excess Retained per Share	86.19	100.92	110.74
LTM Dividend per Share	70.98	70.98	70.98
(+) Excess Retained per Share	86.19	100.92	110.74
(=) Adjusted Dividend	157.17	171.90	181.73
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12,515.92	$36,615.69	$39,071.47
Upside / Downside	182.59%	726.73%	782.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	61,413.00	65,404.85	69,656.16	74,183.81	79,005.76	84,141.13	86,665.37
Payout Ratio	36.13%	46.90%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	22,189.00	30,677.90	40,176.61	50,780.54	62,593.23	75,727.02	80,165.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28,448.30	28,717.95	28,987.60
Year 2 PV (M)	34,548.93	35,206.99	35,871.26
Year 3 PV (M)	40,493.86	41,656.30	42,840.77
Year 4 PV (M)	46,286.03	48,066.06	49,896.95
Year 5 PV (M)	51,928.30	54,436.46	57,040.61
PV of Terminal Value (M)	1,437,238.10	1,506,657.24	1,578,733.21
Equity Value (M)	1,638,943.52	1,714,740.99	1,793,370.39
Shares Outstanding (M)	312.59	312.59	312.59
Fair Value	$5,243.04	$5,485.52	$5,737.06
Upside / Downside	18.38%	23.85%	29.53%

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

SCSK Corporation (9719.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener