DDM Analysis: 3659.T

Valuation Snapshot

Stable Growth	$23,349.16 - $27,509.27	$25,780.21
Multi-Stage	$17,250.87 - $18,934.07	$18,076.75
Blended Fair Value	$21,928.48
Current Price	$3,247.00
Upside	575.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	8.94%	12.58	10.48	10.73	5.43	5.40	0.00	0.00	0.00	5.32	5.26
YoY Growth	-	-	20.00%	-2.34%	97.82%	0.54%	0.00%	0.00%	-100.00%	-99.98%	1.23%	-1.55%
Dividend Yield	-	-	0.62%	0.42%	0.34%	0.19%	0.15%	0.00%	0.00%	0.00%	0.60%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	113,224.00
(-) Cash Dividends Paid (M)	23,979.00
(=) Cash Retained (M)	89,245.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,644.80	14,153.00	8,491.80
Cash Retained (M)	89,245.00	89,245.00	89,245.00
(-) Cash Required (M)	-22,644.80	-14,153.00	-8,491.80
(=) Excess Retained (M)	66,600.20	75,092.00	80,753.20
(/) Shares Outstanding (M)	818.54	818.54	818.54
(=) Excess Retained per Share	81.36	91.74	98.66
LTM Dividend per Share	29.29	29.29	29.29
(+) Excess Retained per Share	81.36	91.74	98.66
(=) Adjusted Dividend	110.66	121.03	127.95
WACC / Discount Rate	0.57%	0.57%	0.57%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$23,349.16	$25,780.21	$27,509.27
Upside / Downside	619.10%	693.97%	747.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	113,224.00	120,583.56	128,421.49	136,768.89	145,658.87	155,126.69	159,780.49
Payout Ratio	21.18%	34.94%	48.71%	62.47%	76.24%	90.00%	92.50%
Projected Dividends (M)	23,979.00	42,135.15	62,550.29	85,441.37	111,044.02	139,614.02	147,796.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.57%	0.57%	0.57%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	41,502.36	41,895.75	42,289.14
Year 2 PV (M)	60,685.63	61,841.52	63,008.31
Year 3 PV (M)	81,649.40	83,993.27	86,381.56
Year 4 PV (M)	104,522.13	108,541.76	112,676.22
Year 5 PV (M)	129,440.57	135,692.60	142,183.90
PV of Terminal Value (M)	13,702,722.42	14,364,569.04	15,051,746.08
Equity Value (M)	14,120,522.52	14,796,533.93	15,498,285.22
Shares Outstanding (M)	818.54	818.54	818.54
Fair Value	$17,250.87	$18,076.75	$18,934.07
Upside / Downside	431.29%	456.72%	483.13%

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

NEXON Co., Ltd. (3659.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener