DDM Analysis: 4617.T

Valuation Snapshot

Stable Growth	$19,514.51 - $45,343.61	$42,493.60
Multi-Stage	$6,732.89 - $7,368.16	$7,044.69
Blended Fair Value	$24,769.15
Current Price	$2,708.00
Upside	814.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.84%	17.33%	85.84	51.90	35.72	36.61	39.63	41.15	46.33	25.07	22.59	21.36
YoY Growth	-	-	65.41%	45.29%	-2.42%	-7.63%	-3.68%	-11.19%	84.79%	10.98%	5.76%	23.00%
Dividend Yield	-	-	3.17%	2.59%	2.95%	4.16%	4.62%	5.14%	4.85%	2.27%	2.61%	3.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,304.00
(-) Cash Dividends Paid (M)	4,795.00
(=) Cash Retained (M)	6,509.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,260.80	1,413.00	847.80
Cash Retained (M)	6,509.00	6,509.00	6,509.00
(-) Cash Required (M)	-2,260.80	-1,413.00	-847.80
(=) Excess Retained (M)	4,248.20	5,096.00	5,661.20
(/) Shares Outstanding (M)	49.58	49.58	49.58
(=) Excess Retained per Share	85.69	102.79	114.19
LTM Dividend per Share	96.71	96.71	96.71
(+) Excess Retained per Share	85.69	102.79	114.19
(=) Adjusted Dividend	182.40	199.50	210.90
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,514.51	$42,493.60	$45,343.61
Upside / Downside	620.62%	1,469.19%	1,574.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,304.00	12,038.76	12,821.28	13,654.66	14,542.22	15,487.46	15,952.08
Payout Ratio	42.42%	51.93%	61.45%	70.97%	80.48%	90.00%	92.50%
Projected Dividends (M)	4,795.00	6,252.32	7,878.83	9,690.37	11,704.12	13,938.71	14,755.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,816.36	5,871.49	5,926.62
Year 2 PV (M)	6,818.38	6,948.25	7,079.35
Year 3 PV (M)	7,801.35	8,025.30	8,253.50
Year 4 PV (M)	8,765.53	9,102.63	9,449.36
Year 5 PV (M)	9,711.19	10,180.24	10,667.25
PV of Terminal Value (M)	294,896.13	309,139.73	323,928.46
Equity Value (M)	333,808.95	349,267.64	365,304.53
Shares Outstanding (M)	49.58	49.58	49.58
Fair Value	$6,732.89	$7,044.69	$7,368.16
Upside / Downside	148.63%	160.14%	172.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Chugoku Marine Paints, Ltd. (4617.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener