DDM Analysis: 4917.T

Valuation Snapshot

Stable Growth	$351.93 - $521.39	$432.93
Multi-Stage	$918.41 - $1,010.20	$963.40
Blended Fair Value	$698.17
Current Price	$1,407.00
Upside	-50.38%
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	-8.46%	0.40%	39.93	38.89	36.96	33.81	46.76	62.12	66.80	52.83	42.99	40.90
YoY Growth	-	-	2.68%	5.22%	9.31%	-27.69%	-24.73%	-7.00%	26.44%	22.90%	5.09%	6.65%
Dividend Yield	-	-	2.84%	3.21%	2.56%	2.12%	2.26%	3.13%	2.51%	1.53%	1.41%	1.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,020.00
(-) Cash Dividends Paid (M)	1,806.00
(=) Cash Retained (M)	214.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	404.00	252.50	151.50
Cash Retained (M)	214.00	214.00	214.00
(-) Cash Required (M)	-404.00	-252.50	-151.50
(=) Excess Retained (M)	-190.00	-38.50	62.50
(/) Shares Outstanding (M)	45.10	45.10	45.10
(=) Excess Retained per Share	-4.21	-0.85	1.39
LTM Dividend per Share	40.04	40.04	40.04
(+) Excess Retained per Share	-4.21	-0.85	1.39
(=) Adjusted Dividend	35.83	39.19	41.43
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-3.41%	-2.41%	-1.41%
Fair Value	$351.93	$432.93	$521.39
Upside / Downside	-74.99%	-69.23%	-62.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,020.00	1,971.39	1,923.95	1,877.65	1,832.47	1,788.37	1,842.02
Payout Ratio	89.41%	89.52%	89.64%	89.76%	89.88%	90.00%	92.50%
Projected Dividends (M)	1,806.00	1,764.88	1,724.70	1,685.42	1,647.04	1,609.53	1,703.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-3.41%	-2.41%	-1.41%
Year 1 PV (M)	1,641.31	1,658.30	1,675.29
Year 2 PV (M)	1,491.63	1,522.68	1,554.04
Year 3 PV (M)	1,355.61	1,398.15	1,441.57
Year 4 PV (M)	1,231.98	1,283.80	1,337.23
Year 5 PV (M)	1,119.63	1,178.80	1,240.44
PV of Terminal Value (M)	34,584.64	36,412.31	38,316.44
Equity Value (M)	41,424.80	43,454.03	45,565.01
Shares Outstanding (M)	45.10	45.10	45.10
Fair Value	$918.41	$963.40	$1,010.20
Upside / Downside	-34.73%	-31.53%	-28.20%

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

Mandom Corporation (4917.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener