DDM Analysis: 2587.T

Valuation Snapshot

Stable Growth	$5,343.69 - $11,946.83	$7,728.52
Multi-Stage	$7,496.71 - $8,227.55	$7,855.20
Blended Fair Value	$7,791.86
Current Price	$4,625.00
Upside	68.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.02%	0.88%	95.00	81.00	78.00	78.00	78.00	78.00	77.00	76.00	69.00	64.00
YoY Growth	-	-	17.28%	3.85%	0.00%	0.00%	0.00%	1.29%	1.32%	10.14%	7.81%	-26.44%
Dividend Yield	-	-	1.92%	1.58%	1.58%	1.67%	1.90%	1.91%	1.48%	1.47%	1.47%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,600.00
(-) Cash Dividends Paid (M)	38,624.00
(=) Cash Retained (M)	46,976.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,120.00	10,700.00	6,420.00
Cash Retained (M)	46,976.00	46,976.00	46,976.00
(-) Cash Required (M)	-17,120.00	-10,700.00	-6,420.00
(=) Excess Retained (M)	29,856.00	36,276.00	40,556.00
(/) Shares Outstanding (M)	309.00	309.00	309.00
(=) Excess Retained per Share	96.62	117.40	131.25
LTM Dividend per Share	125.00	125.00	125.00
(+) Excess Retained per Share	96.62	117.40	131.25
(=) Adjusted Dividend	221.62	242.39	256.25
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	2.02%	3.02%	4.02%
Fair Value	$5,343.69	$7,728.52	$11,946.83
Upside / Downside	15.54%	67.10%	158.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,600.00	88,187.09	90,852.36	93,598.19	96,427.01	99,341.32	102,321.56
Payout Ratio	45.12%	54.10%	63.07%	72.05%	81.02%	90.00%	92.50%
Projected Dividends (M)	38,624.00	47,706.74	57,303.22	67,436.19	78,129.31	89,407.19	94,647.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	2.02%	3.02%	4.02%
Year 1 PV (M)	44,463.18	44,899.00	45,334.82
Year 2 PV (M)	49,776.07	50,756.64	51,746.77
Year 3 PV (M)	54,595.32	56,216.50	57,869.46
Year 4 PV (M)	58,951.81	61,297.35	63,712.19
Year 5 PV (M)	62,874.77	66,017.19	69,284.03
PV of Terminal Value (M)	2,045,820.55	2,148,068.84	2,254,365.08
Equity Value (M)	2,316,481.70	2,427,255.52	2,542,312.34
Shares Outstanding (M)	309.00	309.00	309.00
Fair Value	$7,496.71	$7,855.20	$8,227.55
Upside / Downside	62.09%	69.84%	77.89%

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

Analysis Mode

Ticker

Industry

Sector

Suntory Beverage & Food Limited (2587.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener