DDM Analysis: 4188.T

Valuation Snapshot

Stable Growth	$1,612.02 - $3,695.87	$2,351.61
Multi-Stage	$2,139.95 - $2,348.34	$2,242.17
Blended Fair Value	$2,296.89
Current Price	$851.30
Upside	169.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.33%	9.95%	32.34	31.32	30.29	27.25	24.21	40.35	37.55	27.60	16.65	14.57
YoY Growth	-	-	3.26%	3.38%	11.17%	12.54%	-39.98%	7.45%	36.04%	65.81%	14.29%	16.27%
Dividend Yield	-	-	4.27%	3.41%	3.51%	3.70%	2.59%	6.43%	4.83%	2.98%	1.79%	3.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	114,231.00
(-) Cash Dividends Paid (M)	45,542.00
(=) Cash Retained (M)	68,689.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,846.20	14,278.88	8,567.33
Cash Retained (M)	68,689.00	68,689.00	68,689.00
(-) Cash Required (M)	-22,846.20	-14,278.88	-8,567.33
(=) Excess Retained (M)	45,842.80	54,410.13	60,121.68
(/) Shares Outstanding (M)	1,407.89	1,407.89	1,407.89
(=) Excess Retained per Share	32.56	38.65	42.70
LTM Dividend per Share	32.35	32.35	32.35
(+) Excess Retained per Share	32.56	38.65	42.70
(=) Adjusted Dividend	64.91	70.99	75.05
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.24%	3.24%	4.24%
Fair Value	$1,612.02	$2,351.61	$3,695.87
Upside / Downside	89.36%	176.24%	334.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	114,231.00	117,932.17	121,753.25	125,698.15	129,770.86	133,975.53	137,994.79
Payout Ratio	39.87%	49.89%	59.92%	69.95%	79.97%	90.00%	92.50%
Projected Dividends (M)	45,542.00	58,841.86	72,955.77	87,922.50	103,782.51	120,577.97	127,645.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.24%	3.24%	4.24%
Year 1 PV (M)	54,789.05	55,324.94	55,860.83
Year 2 PV (M)	63,252.02	64,495.39	65,750.87
Year 3 PV (M)	70,977.74	73,080.85	75,225.11
Year 4 PV (M)	78,010.61	81,107.73	84,296.18
Year 5 PV (M)	84,392.69	88,601.40	92,976.37
PV of Terminal Value (M)	2,661,392.61	2,794,117.77	2,932,086.15
Equity Value (M)	3,012,814.71	3,156,728.09	3,306,195.51
Shares Outstanding (M)	1,407.89	1,407.89	1,407.89
Fair Value	$2,139.95	$2,242.17	$2,348.34
Upside / Downside	151.37%	163.38%	175.85%

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

Analysis Mode

Ticker

Industry

Sector

Mitsubishi Chemical Group Corporation (4188.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener