DDM Analysis: 9717.T

Valuation Snapshot

Stable Growth	$3,399.58 - $14,812.20	$5,909.45
Multi-Stage	$2,426.73 - $2,657.11	$2,539.80
Blended Fair Value	$4,224.62
Current Price	$1,938.84
Upside	117.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	10.61%	5.11%	49.20	48.51	77.14	29.48	29.37	29.72	29.56	30.29	30.17	29.85
YoY Growth	-	-	1.42%	-37.12%	161.73%	0.35%	-1.16%	0.54%	-2.43%	0.42%	1.06%	-0.12%
Dividend Yield	-	-	3.58%	3.90%	7.31%	2.40%	3.25%	3.04%	2.34%	2.89%	3.46%	3.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,927.00
(-) Cash Dividends Paid (M)	424.03
(=) Cash Retained (M)	1,502.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	385.40	240.88	144.53
Cash Retained (M)	1,502.98	1,502.98	1,502.98
(-) Cash Required (M)	-385.40	-240.88	-144.53
(=) Excess Retained (M)	1,117.58	1,262.10	1,358.45
(/) Shares Outstanding (M)	17.32	17.32	17.32
(=) Excess Retained per Share	64.54	72.89	78.45
LTM Dividend per Share	24.49	24.49	24.49
(+) Excess Retained per Share	64.54	72.89	78.45
(=) Adjusted Dividend	89.03	97.37	102.94
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$3,399.58	$5,909.45	$14,812.20
Upside / Downside	75.34%	204.79%	663.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,927.00	2,036.48	2,152.17	2,274.44	2,403.65	2,540.21	2,616.41
Payout Ratio	22.00%	35.60%	49.20%	62.80%	76.40%	90.00%	92.50%
Projected Dividends (M)	424.03	725.06	1,058.93	1,428.39	1,836.41	2,286.19	2,420.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	668.57	674.96	681.35
Year 2 PV (M)	900.36	917.65	935.09
Year 3 PV (M)	1,119.89	1,152.29	1,185.31
Year 4 PV (M)	1,327.62	1,379.08	1,432.02
Year 5 PV (M)	1,524.02	1,598.22	1,675.28
PV of Terminal Value (M)	36,480.53	38,256.60	40,101.18
Equity Value (M)	42,020.99	43,978.79	46,010.23
Shares Outstanding (M)	17.32	17.32	17.32
Fair Value	$2,426.73	$2,539.80	$2,657.11
Upside / Downside	25.16%	31.00%	37.05%

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

JASTEC Co., Ltd. (9717.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener