DDM Analysis: 4684.T

Valuation Snapshot

Stable Growth	$6,972.49 - $31,586.24	$16,043.43
Multi-Stage	$3,662.67 - $4,004.10	$3,830.27
Blended Fair Value	$9,936.85
Current Price	$5,154.00
Upside	92.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.22%	18.36%	66.00	54.43	46.87	39.88	34.37	29.83	25.27	19.21	18.20	14.73
YoY Growth	-	-	21.25%	16.14%	17.53%	16.01%	15.25%	18.01%	31.57%	5.56%	23.55%	20.43%
Dividend Yield	-	-	1.18%	1.32%	1.02%	1.04%	0.83%	0.79%	1.02%	1.05%	1.32%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69,865.00
(-) Cash Dividends Paid (M)	30,792.00
(=) Cash Retained (M)	39,073.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,973.00	8,733.13	5,239.88
Cash Retained (M)	39,073.00	39,073.00	39,073.00
(-) Cash Required (M)	-13,973.00	-8,733.13	-5,239.88
(=) Excess Retained (M)	25,100.00	30,339.88	33,833.13
(/) Shares Outstanding (M)	439.89	439.89	439.89
(=) Excess Retained per Share	57.06	68.97	76.91
LTM Dividend per Share	70.00	70.00	70.00
(+) Excess Retained per Share	57.06	68.97	76.91
(=) Adjusted Dividend	127.06	138.97	146.91
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,972.49	$16,043.43	$31,586.24
Upside / Downside	35.28%	211.28%	512.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69,865.00	74,406.23	79,242.63	84,393.40	89,878.97	95,721.10	98,592.74
Payout Ratio	44.07%	53.26%	62.44%	71.63%	80.81%	90.00%	92.50%
Projected Dividends (M)	30,792.00	39,627.90	49,482.38	60,450.51	72,635.43	86,148.99	91,198.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	36,543.37	36,889.75	37,236.14
Year 2 PV (M)	42,079.02	42,880.50	43,689.55
Year 3 PV (M)	47,404.82	48,765.64	50,152.26
Year 4 PV (M)	52,526.51	54,546.53	56,624.26
Year 5 PV (M)	57,449.69	60,224.53	63,105.57
PV of Terminal Value (M)	1,375,161.90	1,441,582.74	1,510,545.65
Equity Value (M)	1,611,165.30	1,684,889.69	1,761,353.43
Shares Outstanding (M)	439.89	439.89	439.89
Fair Value	$3,662.67	$3,830.27	$4,004.10
Upside / Downside	-28.94%	-25.68%	-22.31%

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

OBIC Co.,Ltd. (4684.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener