DDM Analysis: 9025.T

Valuation Snapshot

Stable Growth	$2,588.14 - $4,128.10	$3,287.14
Multi-Stage	$2,079.39 - $2,267.60	$2,171.81
Blended Fair Value	$2,729.48
Current Price	$3,280.00
Upside	-16.78%
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	15.35%	14.23%	75.97	47.93	35.91	21.84	26.68	37.19	38.45	38.06	36.44	29.73
YoY Growth	-	-	58.49%	33.47%	64.45%	-18.15%	-28.27%	-3.28%	1.04%	4.45%	22.56%	48.03%
Dividend Yield	-	-	2.58%	2.03%	2.18%	1.72%	2.20%	3.20%	2.18%	2.28%	2.38%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,456.00
(-) Cash Dividends Paid (M)	1,087.00
(=) Cash Retained (M)	11,369.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,491.20	1,557.00	934.20
Cash Retained (M)	11,369.00	11,369.00	11,369.00
(-) Cash Required (M)	-2,491.20	-1,557.00	-934.20
(=) Excess Retained (M)	8,877.80	9,812.00	10,434.80
(/) Shares Outstanding (M)	53.08	53.08	53.08
(=) Excess Retained per Share	167.26	184.86	196.60
LTM Dividend per Share	20.48	20.48	20.48
(+) Excess Retained per Share	167.26	184.86	196.60
(=) Adjusted Dividend	187.74	205.34	217.08
WACC / Discount Rate	13.15%	13.15%	13.15%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,588.14	$3,287.14	$4,128.10
Upside / Downside	-21.09%	0.22%	25.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,456.00	13,265.64	14,127.91	15,046.22	16,024.22	17,065.80	17,577.77
Payout Ratio	8.73%	24.98%	41.24%	57.49%	73.75%	90.00%	92.50%
Projected Dividends (M)	1,087.00	3,313.94	5,825.79	8,650.18	11,817.12	15,359.22	16,259.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	13.15%	13.15%	13.15%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,901.23	2,928.73	2,956.23
Year 2 PV (M)	4,465.08	4,550.12	4,635.97
Year 3 PV (M)	5,804.12	5,970.73	6,140.51
Year 4 PV (M)	6,941.61	7,208.56	7,483.14
Year 5 PV (M)	7,898.68	8,280.19	8,676.30
PV of Terminal Value (M)	82,357.01	86,334.88	90,465.00
Equity Value (M)	110,367.72	115,273.22	120,357.15
Shares Outstanding (M)	53.08	53.08	53.08
Fair Value	$2,079.39	$2,171.81	$2,267.60
Upside / Downside	-36.60%	-33.79%	-30.87%

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

Konoike Transport Co., Ltd. (9025.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener