DDM Analysis: 4506.T

Valuation Snapshot

Stable Growth	$2,066.30 - $2,839.45	$2,456.87
Multi-Stage	$4,002.40 - $4,422.82	$4,208.33
Blended Fair Value	$3,332.60
Current Price	$1,711.00
Upside	94.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-81.30%	-54.05%	0.01	7.03	28.00	28.00	27.99	32.99	27.99	20.00	18.00	18.00
YoY Growth	-	-	-99.89%	-74.90%	-0.01%	0.05%	-15.15%	17.84%	40.01%	11.09%	-0.01%	0.00%
Dividend Yield	-	-	0.00%	1.80%	4.38%	2.57%	1.20%	2.21%	1.32%	0.85%	1.17%	1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	154,723.00
(-) Cash Dividends Paid (M)	3.00
(=) Cash Retained (M)	154,720.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,944.60	19,340.38	11,604.23
Cash Retained (M)	154,720.00	154,720.00	154,720.00
(-) Cash Required (M)	-30,944.60	-19,340.38	-11,604.23
(=) Excess Retained (M)	123,775.40	135,379.63	143,115.78
(/) Shares Outstanding (M)	397.29	397.29	397.29
(=) Excess Retained per Share	311.55	340.76	360.23
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	311.55	340.76	360.23
(=) Adjusted Dividend	311.56	340.77	360.24
WACC / Discount Rate	8.47%	8.47%	8.47%
Growth Rate	-5.75%	-4.75%	-3.75%
Fair Value	$2,066.30	$2,456.87	$2,839.45
Upside / Downside	20.77%	43.59%	65.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	154,723.00	147,379.16	140,383.89	133,720.65	127,373.67	121,327.95	124,967.79
Payout Ratio	0.00%	18.00%	36.00%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	3.00	26,530.53	50,539.83	72,210.19	91,709.54	109,195.15	115,595.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.47%	8.47%	8.47%
Growth Rate	-5.75%	-4.75%	-3.75%
Year 1 PV (M)	24,203.18	24,459.96	24,716.75
Year 2 PV (M)	42,061.67	42,958.93	43,865.65
Year 3 PV (M)	54,824.86	56,588.46	58,389.48
Year 4 PV (M)	63,521.38	66,260.35	69,086.96
Year 5 PV (M)	68,997.78	72,736.50	76,635.56
PV of Terminal Value (M)	1,336,503.40	1,408,923.25	1,484,448.94
Equity Value (M)	1,590,112.27	1,671,927.46	1,757,143.35
Shares Outstanding (M)	397.29	397.29	397.29
Fair Value	$4,002.40	$4,208.33	$4,422.82
Upside / Downside	133.92%	145.96%	158.49%

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

Sumitomo Pharma Co., Ltd. (4506.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener