DDM Analysis: 9722.T

Valuation Snapshot

Stable Growth	$12,867.34 - $25,387.49	$17,792.40
Multi-Stage	$19,946.99 - $21,936.85	$20,922.80
Blended Fair Value	$19,357.60
Current Price	$10,490.00
Upside	84.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.72%	3.30%	55.32	66.42	13.02	0.00	30.04	39.97	39.97	39.97	39.97	39.97
YoY Growth	-	-	-16.71%	410.26%	0.00%	-100.00%	-24.84%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.57%	0.90%	0.39%	0.00%	1.56%	2.56%	1.46%	1.25%	1.15%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,457.00
(-) Cash Dividends Paid (M)	559.00
(=) Cash Retained (M)	8,898.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,891.40	1,182.13	709.28
Cash Retained (M)	8,898.00	8,898.00	8,898.00
(-) Cash Required (M)	-1,891.40	-1,182.13	-709.28
(=) Excess Retained (M)	7,006.60	7,715.88	8,188.73
(/) Shares Outstanding (M)	11.98	11.98	11.98
(=) Excess Retained per Share	584.65	643.84	683.29
LTM Dividend per Share	46.64	46.64	46.64
(+) Excess Retained per Share	584.65	643.84	683.29
(=) Adjusted Dividend	631.30	690.48	729.94
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.30%	2.30%	3.30%
Fair Value	$12,867.34	$17,792.40	$25,387.49
Upside / Downside	22.66%	69.61%	142.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,457.00	9,674.90	9,897.83	10,125.89	10,359.21	10,597.90	10,915.84
Payout Ratio	5.91%	22.73%	39.55%	56.36%	73.18%	90.00%	92.50%
Projected Dividends (M)	559.00	2,198.99	3,914.25	5,707.40	7,581.10	9,538.11	10,097.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.30%	2.30%	3.30%
Year 1 PV (M)	2,048.94	2,069.16	2,089.39
Year 2 PV (M)	3,398.29	3,465.71	3,533.79
Year 3 PV (M)	4,616.94	4,755.02	4,895.83
Year 4 PV (M)	5,714.18	5,943.17	6,178.97
Year 5 PV (M)	6,698.69	7,035.91	7,386.57
PV of Terminal Value (M)	216,571.59	227,473.89	238,810.90
Equity Value (M)	239,048.63	250,742.86	262,895.45
Shares Outstanding (M)	11.98	11.98	11.98
Fair Value	$19,946.99	$20,922.80	$21,936.85
Upside / Downside	90.15%	99.45%	109.12%

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

Fujita Kanko Inc. (9722.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener