DDM Analysis: 9412.T

Valuation Snapshot

Stable Growth	$1,023.90 - $1,829.15	$1,362.59
Multi-Stage	$1,650.44 - $1,812.70	$1,730.02
Blended Fair Value	$1,546.30
Current Price	$1,395.00
Upside	10.85%
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	3.12%	5.36%	21.98	21.44	18.43	18.80	18.86	18.85	18.85	19.89	15.71	14.13
YoY Growth	-	-	2.52%	16.33%	-1.93%	-0.36%	0.06%	0.00%	-5.23%	26.65%	11.19%	8.31%
Dividend Yield	-	-	1.52%	2.42%	3.23%	3.48%	4.66%	4.71%	4.30%	3.77%	3.25%	3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,159.00
(-) Cash Dividends Paid (M)	7,646.00
(=) Cash Retained (M)	13,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,231.80	2,644.88	1,586.93
Cash Retained (M)	13,513.00	13,513.00	13,513.00
(-) Cash Required (M)	-4,231.80	-2,644.88	-1,586.93
(=) Excess Retained (M)	9,281.20	10,868.13	11,926.08
(/) Shares Outstanding (M)	283.36	283.36	283.36
(=) Excess Retained per Share	32.75	38.35	42.09
LTM Dividend per Share	26.98	26.98	26.98
(+) Excess Retained per Share	32.75	38.35	42.09
(=) Adjusted Dividend	59.74	65.34	69.07
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	0.84%	1.84%	2.84%
Fair Value	$1,023.90	$1,362.59	$1,829.15
Upside / Downside	-26.60%	-2.32%	31.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,159.00	21,548.86	21,945.90	22,350.25	22,762.06	23,181.45	23,876.90
Payout Ratio	36.14%	46.91%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	7,646.00	10,108.30	12,658.73	15,299.72	18,033.74	20,863.31	22,086.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	0.84%	1.84%	2.84%
Year 1 PV (M)	9,378.26	9,471.26	9,564.26
Year 2 PV (M)	10,896.29	11,113.47	11,332.79
Year 3 PV (M)	12,218.46	12,585.57	12,959.95
Year 4 PV (M)	13,361.73	13,899.67	14,453.69
Year 5 PV (M)	14,341.83	15,067.17	15,821.57
PV of Terminal Value (M)	407,470.43	428,078.42	449,511.91
Equity Value (M)	467,667.00	490,215.56	513,644.17
Shares Outstanding (M)	283.36	283.36	283.36
Fair Value	$1,650.44	$1,730.02	$1,812.70
Upside / Downside	18.31%	24.02%	29.94%

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

SKY Perfect JSAT Holdings Inc. (9412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener