DDM Analysis: 8255.T

Valuation Snapshot

Stable Growth	$3,671.40 - $19,822.54	$7,195.41
Multi-Stage	$3,022.55 - $3,314.65	$3,165.87
Blended Fair Value	$5,180.64
Current Price	$1,173.00
Upside	341.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.00%	8.35%	24.96	21.69	20.52	20.53	19.76	18.65	18.20	17.68	16.40	10.42
YoY Growth	-	-	15.09%	5.66%	-0.05%	3.90%	5.99%	2.45%	2.97%	7.76%	57.45%	-6.89%
Dividend Yield	-	-	2.22%	2.15%	2.27%	2.63%	2.11%	1.73%	1.94%	1.68%	1.53%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,062.00
(-) Cash Dividends Paid (M)	2,426.00
(=) Cash Retained (M)	6,636.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,812.40	1,132.75	679.65
Cash Retained (M)	6,636.00	6,636.00	6,636.00
(-) Cash Required (M)	-1,812.40	-1,132.75	-679.65
(=) Excess Retained (M)	4,823.60	5,503.25	5,956.35
(/) Shares Outstanding (M)	89.55	89.55	89.55
(=) Excess Retained per Share	53.86	61.45	66.51
LTM Dividend per Share	27.09	27.09	27.09
(+) Excess Retained per Share	53.86	61.45	66.51
(=) Adjusted Dividend	80.95	88.54	93.60
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$3,671.40	$7,195.41	$19,822.54
Upside / Downside	212.99%	513.42%	1,589.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,062.00	9,505.08	9,969.83	10,457.30	10,968.61	11,504.92	11,850.07
Payout Ratio	26.77%	39.42%	52.06%	64.71%	77.35%	90.00%	92.50%
Projected Dividends (M)	2,426.00	3,746.61	5,190.56	6,766.76	8,484.68	10,354.43	10,961.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	3,494.90	3,528.54	3,562.18
Year 2 PV (M)	4,516.55	4,603.92	4,692.12
Year 3 PV (M)	5,492.49	5,652.63	5,815.85
Year 4 PV (M)	6,424.23	6,675.17	6,933.39
Year 5 PV (M)	7,313.20	7,672.01	8,044.77
PV of Terminal Value (M)	243,442.26	255,386.40	267,794.83
Equity Value (M)	270,683.63	283,518.68	296,843.15
Shares Outstanding (M)	89.55	89.55	89.55
Fair Value	$3,022.55	$3,165.87	$3,314.65
Upside / Downside	157.68%	169.89%	182.58%

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

Ticker

Industry

Sector

Axial Retailing Inc. (8255.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener