DDM Analysis: 7735.T

Valuation Snapshot

Stable Growth	$39,944.69 - $191,897.55	$86,560.33
Multi-Stage	$21,432.50 - $23,439.75	$22,417.78
Blended Fair Value	$54,489.06
Current Price	$13,460.00
Upside	304.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	41.07%	42.92%	264.13	263.65	142.78	43.90	14.77	47.27	53.57	42.44	29.56	17.33
YoY Growth	-	-	0.18%	84.65%	225.21%	197.18%	-68.75%	-11.76%	26.23%	43.59%	70.56%	133.29%
Dividend Yield	-	-	2.25%	1.84%	1.76%	0.96%	0.27%	1.88%	2.20%	1.09%	0.79%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92,485.00
(-) Cash Dividends Paid (M)	29,716.00
(=) Cash Retained (M)	62,769.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,497.00	11,560.63	6,936.38
Cash Retained (M)	62,769.00	62,769.00	62,769.00
(-) Cash Required (M)	-18,497.00	-11,560.63	-6,936.38
(=) Excess Retained (M)	44,272.00	51,208.38	55,832.63
(/) Shares Outstanding (M)	95.85	95.85	95.85
(=) Excess Retained per Share	461.90	534.27	582.51
LTM Dividend per Share	310.03	310.03	310.03
(+) Excess Retained per Share	461.90	534.27	582.51
(=) Adjusted Dividend	771.93	844.30	892.55
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39,944.69	$86,560.33	$191,897.55
Upside / Downside	196.77%	543.09%	1,325.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92,485.00	98,496.53	104,898.80	111,717.22	118,978.84	126,712.47	130,513.84
Payout Ratio	32.13%	43.70%	55.28%	66.85%	78.43%	90.00%	92.50%
Projected Dividends (M)	29,716.00	43,047.41	57,986.35	74,685.47	93,310.49	114,041.22	120,725.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,653.79	40,029.65	40,405.52
Year 2 PV (M)	49,204.08	50,141.28	51,087.32
Year 3 PV (M)	58,378.00	60,053.83	61,761.42
Year 4 PV (M)	67,186.39	69,770.19	72,427.80
Year 5 PV (M)	75,639.80	79,293.23	83,086.49
PV of Terminal Value (M)	1,764,195.33	1,849,406.63	1,937,879.16
Equity Value (M)	2,054,257.40	2,148,694.81	2,246,647.71
Shares Outstanding (M)	95.85	95.85	95.85
Fair Value	$21,432.50	$22,417.78	$23,439.75
Upside / Downside	59.23%	66.55%	74.14%

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

SCREEN Holdings Co., Ltd. (7735.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener