DDM Analysis: 2427.T

Valuation Snapshot

Stable Growth	$2,638.65 - $8,782.06	$8,230.07
Multi-Stage	$1,168.40 - $1,277.39	$1,221.90
Blended Fair Value	$4,725.99
Current Price	$1,740.00
Upside	171.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	10.20%	32.57%	24.99	30.99	9.99	23.96	20.92	15.38	5.82	4.84	3.18	1.85
YoY Growth	-	-	-19.36%	210.09%	-58.30%	14.53%	36.09%	164.26%	20.16%	52.09%	72.16%	24.10%
Dividend Yield	-	-	1.44%	2.39%	0.79%	1.34%	4.45%	1.11%	0.31%	0.55%	0.41%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,563.00
(-) Cash Dividends Paid (M)	3,148.00
(=) Cash Retained (M)	2,415.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,112.60	695.38	417.23
Cash Retained (M)	2,415.00	2,415.00	2,415.00
(-) Cash Required (M)	-1,112.60	-695.38	-417.23
(=) Excess Retained (M)	1,302.40	1,719.63	1,997.78
(/) Shares Outstanding (M)	125.98	125.98	125.98
(=) Excess Retained per Share	10.34	13.65	15.86
LTM Dividend per Share	24.99	24.99	24.99
(+) Excess Retained per Share	10.34	13.65	15.86
(=) Adjusted Dividend	35.33	38.64	40.85
WACC / Discount Rate	6.91%	6.91%	6.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,638.65	$8,230.07	$8,782.06
Upside / Downside	51.65%	372.99%	404.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,563.00	5,924.60	6,309.69	6,719.82	7,156.61	7,621.79	7,850.45
Payout Ratio	56.59%	63.27%	69.95%	76.64%	83.32%	90.00%	92.50%
Projected Dividends (M)	3,148.00	3,748.52	4,413.81	5,149.76	5,962.72	6,859.61	7,261.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.91%	6.91%	6.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,473.24	3,506.16	3,539.08
Year 2 PV (M)	3,789.34	3,861.51	3,934.37
Year 3 PV (M)	4,096.47	4,214.07	4,333.89
Year 4 PV (M)	4,394.83	4,563.85	4,737.69
Year 5 PV (M)	4,684.60	4,910.86	5,145.79
PV of Terminal Value (M)	126,753.06	132,875.28	139,231.81
Equity Value (M)	147,191.54	153,931.74	160,922.64
Shares Outstanding (M)	125.98	125.98	125.98
Fair Value	$1,168.40	$1,221.90	$1,277.39
Upside / Downside	-32.85%	-29.78%	-26.59%

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

OUTSOURCING Inc. (2427.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener