DDM Analysis: 2874.T

Valuation Snapshot

Stable Growth	$409.59 - $695.87	$534.15
Multi-Stage	$818.33 - $898.72	$857.76
Blended Fair Value	$695.95
Current Price	$1,215.00
Upside	-42.72%
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	0.91%	3.17%	24.05	24.52	23.03	23.03	23.00	22.98	24.46	18.69	17.82	17.67
YoY Growth	-	-	-1.94%	6.48%	0.00%	0.15%	0.07%	-6.03%	30.85%	4.85%	0.86%	0.39%
Dividend Yield	-	-	1.98%	2.88%	2.20%	2.15%	2.75%	2.67%	2.45%	2.04%	1.53%	1.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,979.00
(-) Cash Dividends Paid (M)	1,430.00
(=) Cash Retained (M)	549.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	395.80	247.38	148.43
Cash Retained (M)	549.00	549.00	549.00
(-) Cash Required (M)	-395.80	-247.38	-148.43
(=) Excess Retained (M)	153.20	301.63	400.58
(/) Shares Outstanding (M)	58.96	58.96	58.96
(=) Excess Retained per Share	2.60	5.12	6.79
LTM Dividend per Share	24.25	24.25	24.25
(+) Excess Retained per Share	2.60	5.12	6.79
(=) Adjusted Dividend	26.85	29.37	31.05
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.23%	0.77%	1.77%
Fair Value	$409.59	$534.15	$695.87
Upside / Downside	-66.29%	-56.04%	-42.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,979.00	1,994.21	2,009.54	2,024.98	2,040.55	2,056.23	2,117.92
Payout Ratio	72.26%	75.81%	79.36%	82.90%	86.45%	90.00%	92.50%
Projected Dividends (M)	1,430.00	1,511.75	1,594.67	1,678.78	1,764.09	1,850.61	1,959.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.23%	0.77%	1.77%
Year 1 PV (M)	1,407.92	1,422.03	1,436.15
Year 2 PV (M)	1,383.15	1,411.01	1,439.16
Year 3 PV (M)	1,356.09	1,397.28	1,439.29
Year 4 PV (M)	1,327.13	1,381.15	1,436.79
Year 5 PV (M)	1,296.60	1,362.90	1,431.88
PV of Terminal Value (M)	41,480.02	43,600.92	45,807.70
Equity Value (M)	48,250.91	50,575.29	52,990.97
Shares Outstanding (M)	58.96	58.96	58.96
Fair Value	$818.33	$857.76	$898.72
Upside / Downside	-32.65%	-29.40%	-26.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Yokorei Co.,Ltd. (2874.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener