DDM Analysis: 2749.T

Valuation Snapshot

Stable Growth	$1,458.17 - $7,812.22	$2,639.53
Multi-Stage	$856.24 - $937.06	$895.91
Blended Fair Value	$1,767.72
Current Price	$559.00
Upside	216.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.06%	8.56%	7.94	5.94	4.56	3.96	3.96	3.77	3.57	2.55	5.11	3.91
YoY Growth	-	-	33.63%	30.21%	15.34%	-0.18%	5.09%	5.56%	39.93%	-49.98%	30.69%	11.87%
Dividend Yield	-	-	1.42%	1.10%	1.33%	1.57%	1.47%	1.37%	1.19%	0.72%	1.70%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,784.43
(-) Cash Dividends Paid (M)	338.69
(=) Cash Retained (M)	3,445.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	756.89	473.05	283.83
Cash Retained (M)	3,445.74	3,445.74	3,445.74
(-) Cash Required (M)	-756.89	-473.05	-283.83
(=) Excess Retained (M)	2,688.86	2,972.69	3,161.91
(/) Shares Outstanding (M)	85.44	85.44	85.44
(=) Excess Retained per Share	31.47	34.79	37.01
LTM Dividend per Share	3.96	3.96	3.96
(+) Excess Retained per Share	31.47	34.79	37.01
(=) Adjusted Dividend	35.44	38.76	40.97
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,458.17	$2,639.53	$7,812.22
Upside / Downside	160.85%	372.19%	1,297.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,784.43	4,030.42	4,292.40	4,571.40	4,868.54	5,185.00	5,340.55
Payout Ratio	8.95%	25.16%	41.37%	57.58%	73.79%	90.00%	92.50%
Projected Dividends (M)	338.69	1,014.04	1,775.75	2,632.20	3,592.49	4,666.50	4,940.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	929.56	938.37	947.18
Year 2 PV (M)	1,492.20	1,520.62	1,549.31
Year 3 PV (M)	2,027.62	2,085.83	2,145.14
Year 4 PV (M)	2,536.80	2,634.36	2,734.70
Year 5 PV (M)	3,020.68	3,166.58	3,318.06
PV of Terminal Value (M)	63,148.63	66,198.73	69,365.57
Equity Value (M)	73,155.49	76,544.49	80,059.97
Shares Outstanding (M)	85.44	85.44	85.44
Fair Value	$856.24	$895.91	$937.06
Upside / Downside	53.17%	60.27%	67.63%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Jp-Holdings,Inc. (2749.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener