DDM Analysis: 4212.T

Valuation Snapshot

Stable Growth	$1,201.67 - $1,900.93	$1,521.01
Multi-Stage	$2,443.84 - $2,685.50	$2,562.33
Blended Fair Value	$2,041.67
Current Price	$2,165.00
Upside	-5.70%
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	-0.76%	4.86%	69.14	76.48	85.49	80.16	71.44	71.83	64.56	58.77	53.09	50.24
YoY Growth	-	-	-9.59%	-10.54%	6.65%	12.21%	-0.54%	11.26%	9.84%	10.71%	5.66%	16.74%
Dividend Yield	-	-	3.51%	3.40%	3.74%	4.75%	3.39%	3.33%	2.99%	2.53%	2.58%	3.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,698.00
(-) Cash Dividends Paid (M)	2,192.00
(=) Cash Retained (M)	1,506.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	739.60	462.25	277.35
Cash Retained (M)	1,506.00	1,506.00	1,506.00
(-) Cash Required (M)	-739.60	-462.25	-277.35
(=) Excess Retained (M)	766.40	1,043.75	1,228.65
(/) Shares Outstanding (M)	30.95	30.95	30.95
(=) Excess Retained per Share	24.76	33.72	39.70
LTM Dividend per Share	70.83	70.83	70.83
(+) Excess Retained per Share	24.76	33.72	39.70
(=) Adjusted Dividend	95.59	104.55	110.52
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.13%	-0.13%	0.87%
Fair Value	$1,201.67	$1,521.01	$1,900.93
Upside / Downside	-44.50%	-29.75%	-12.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,698.00	3,693.30	3,688.60	3,683.92	3,679.23	3,674.56	3,784.79
Payout Ratio	59.28%	65.42%	71.57%	77.71%	83.86%	90.00%	92.50%
Projected Dividends (M)	2,192.00	2,416.16	2,639.76	2,862.78	3,085.22	3,307.10	3,500.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.13%	-0.13%	0.87%
Year 1 PV (M)	2,240.98	2,263.64	2,286.31
Year 2 PV (M)	2,270.84	2,317.01	2,363.64
Year 3 PV (M)	2,284.13	2,354.14	2,425.56
Year 4 PV (M)	2,283.13	2,376.91	2,473.55
Year 5 PV (M)	2,269.88	2,387.02	2,508.94
PV of Terminal Value (M)	64,286.61	67,604.01	71,056.97
Equity Value (M)	75,635.58	79,302.73	83,114.97
Shares Outstanding (M)	30.95	30.95	30.95
Fair Value	$2,443.84	$2,562.33	$2,685.50
Upside / Downside	12.88%	18.35%	24.04%

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

Analysis Mode

Ticker

Industry

Sector

Sekisui Jushi Corporation (4212.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener