DDM Analysis: 9422.T

Valuation Snapshot

Stable Growth	$1,314.38 - $2,573.90	$1,812.32
Multi-Stage	$1,682.28 - $1,845.13	$1,762.17
Blended Fair Value	$1,787.25
Current Price	$1,908.00
Upside	-6.33%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	6.32%	10.22%	70.01	60.02	60.02	65.02	59.99	51.52	44.48	33.73	32.25	26.47
YoY Growth	-	-	16.65%	0.00%	-7.70%	8.38%	16.44%	15.83%	31.88%	4.57%	21.88%	0.00%
Dividend Yield	-	-	5.27%	4.00%	4.22%	4.58%	3.11%	2.67%	3.47%	2.54%	3.64%	2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,616.00
(-) Cash Dividends Paid (M)	1,179.00
(=) Cash Retained (M)	2,437.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	723.20	452.00	271.20
Cash Retained (M)	2,437.00	2,437.00	2,437.00
(-) Cash Required (M)	-723.20	-452.00	-271.20
(=) Excess Retained (M)	1,713.80	1,985.00	2,165.80
(/) Shares Outstanding (M)	44.74	44.74	44.74
(=) Excess Retained per Share	38.31	44.37	48.41
LTM Dividend per Share	26.35	26.35	26.35
(+) Excess Retained per Share	38.31	44.37	48.41
(=) Adjusted Dividend	64.66	70.72	74.76
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.15%	3.15%	4.15%
Fair Value	$1,314.38	$1,812.32	$2,573.90
Upside / Downside	-31.11%	-5.01%	34.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,616.00	3,729.87	3,847.32	3,968.48	4,093.45	4,222.35	4,349.02
Payout Ratio	32.61%	44.08%	55.56%	67.04%	78.52%	90.00%	92.50%
Projected Dividends (M)	1,179.00	1,644.28	2,137.69	2,660.55	3,214.21	3,800.11	4,022.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.15%	3.15%	4.15%
Year 1 PV (M)	1,519.34	1,534.21	1,549.08
Year 2 PV (M)	1,825.16	1,861.07	1,897.33
Year 3 PV (M)	2,098.97	2,161.22	2,224.69
Year 4 PV (M)	2,343.09	2,436.20	2,532.05
Year 5 PV (M)	2,559.70	2,687.47	2,820.29
PV of Terminal Value (M)	64,915.02	68,155.31	71,523.72
Equity Value (M)	75,261.28	78,835.48	82,547.17
Shares Outstanding (M)	44.74	44.74	44.74
Fair Value	$1,682.28	$1,762.17	$1,845.13
Upside / Downside	-11.83%	-7.64%	-3.29%

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

Conexio Corporation (9422.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener