DDM Analysis: 7739.T

Valuation Snapshot

Stable Growth	$1,128.62 - $1,602.32	$1,362.08
Multi-Stage	$1,581.68 - $1,734.90	$1,656.82
Blended Fair Value	$1,509.45
Current Price	$2,730.00
Upside	-44.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.04%	0.66%	64.94	60.05	54.97	50.03	59.98	79.81	79.93	59.88	59.81	59.83
YoY Growth	-	-	8.14%	9.25%	9.87%	-16.59%	-24.85%	-0.15%	33.48%	0.12%	-0.04%	-1.57%
Dividend Yield	-	-	2.61%	2.56%	2.98%	3.12%	3.48%	5.00%	4.31%	2.53%	3.32%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,918.00
(-) Cash Dividends Paid (M)	1,431.00
(=) Cash Retained (M)	5,487.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,383.60	864.75	518.85
Cash Retained (M)	5,487.00	5,487.00	5,487.00
(-) Cash Required (M)	-1,383.60	-864.75	-518.85
(=) Excess Retained (M)	4,103.40	4,622.25	4,968.15
(/) Shares Outstanding (M)	40.90	40.90	40.90
(=) Excess Retained per Share	100.33	113.02	121.47
LTM Dividend per Share	34.99	34.99	34.99
(+) Excess Retained per Share	100.33	113.02	121.47
(=) Adjusted Dividend	135.32	148.01	156.46
WACC / Discount Rate	10.49%	10.49%	10.49%
Growth Rate	-1.34%	-0.34%	0.66%
Fair Value	$1,128.62	$1,362.08	$1,602.32
Upside / Downside	-58.66%	-50.11%	-41.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,918.00	6,894.73	6,871.54	6,848.43	6,825.40	6,802.44	7,006.51
Payout Ratio	20.69%	34.55%	48.41%	62.27%	76.14%	90.00%	92.50%
Projected Dividends (M)	1,431.00	2,382.00	3,326.59	4,264.80	5,196.65	6,122.19	6,481.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.49%	10.49%	10.49%
Growth Rate	-1.34%	-0.34%	0.66%
Year 1 PV (M)	2,134.16	2,155.79	2,177.42
Year 2 PV (M)	2,670.35	2,724.75	2,779.71
Year 3 PV (M)	3,067.27	3,161.48	3,257.60
Year 4 PV (M)	3,348.59	3,486.42	3,628.47
Year 5 PV (M)	3,534.51	3,717.30	3,907.57
PV of Terminal Value (M)	49,933.66	52,515.98	55,204.04
Equity Value (M)	64,688.53	67,761.72	70,954.81
Shares Outstanding (M)	40.90	40.90	40.90
Fair Value	$1,581.68	$1,656.82	$1,734.90
Upside / Downside	-42.06%	-39.31%	-36.45%

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

Canon Electronics Inc. (7739.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener