DDM Analysis: 9436.T

Valuation Snapshot

Stable Growth	$2,607.69 - $5,767.80	$3,757.45
Multi-Stage	$3,322.69 - $3,643.73	$3,480.18
Blended Fair Value	$3,618.82
Current Price	$2,612.00
Upside	38.55%
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	9.14%	9.63%	61.20	51.07	48.81	47.74	44.56	39.52	36.03	31.97	29.06	26.75
YoY Growth	-	-	19.84%	4.62%	2.25%	7.13%	12.75%	9.68%	12.70%	10.03%	8.62%	9.58%
Dividend Yield	-	-	2.39%	2.56%	3.25%	3.53%	3.47%	3.83%	4.20%	2.88%	3.09%	3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,824.00
(-) Cash Dividends Paid (M)	5,870.00
(=) Cash Retained (M)	6,954.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,564.80	1,603.00	961.80
Cash Retained (M)	6,954.00	6,954.00	6,954.00
(-) Cash Required (M)	-2,564.80	-1,603.00	-961.80
(=) Excess Retained (M)	4,389.20	5,351.00	5,992.20
(/) Shares Outstanding (M)	94.06	94.06	94.06
(=) Excess Retained per Share	46.67	56.89	63.71
LTM Dividend per Share	62.41	62.41	62.41
(+) Excess Retained per Share	46.67	56.89	63.71
(=) Adjusted Dividend	109.07	119.30	126.12
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	2.38%	3.38%	4.38%
Fair Value	$2,607.69	$3,757.45	$5,767.80
Upside / Downside	-0.17%	43.85%	120.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,824.00	13,257.36	13,705.36	14,168.51	14,647.30	15,142.27	15,596.54
Payout Ratio	45.77%	54.62%	63.46%	72.31%	81.15%	90.00%	92.50%
Projected Dividends (M)	5,870.00	7,241.02	8,697.99	10,245.16	11,886.97	13,628.05	14,426.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	2.38%	3.38%	4.38%
Year 1 PV (M)	6,723.10	6,788.77	6,854.44
Year 2 PV (M)	7,498.25	7,645.44	7,794.07
Year 3 PV (M)	8,200.31	8,442.95	8,690.34
Year 4 PV (M)	8,833.91	9,184.14	9,544.69
Year 5 PV (M)	9,403.41	9,871.72	10,358.49
PV of Terminal Value (M)	271,861.79	285,400.90	299,474.12
Equity Value (M)	312,520.77	327,333.92	342,716.15
Shares Outstanding (M)	94.06	94.06	94.06
Fair Value	$3,322.69	$3,480.18	$3,643.73
Upside / Downside	27.21%	33.24%	39.50%

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

Okinawa Cellular Telephone Company (9436.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener