DDM Analysis: 2749.T

Valuation Snapshot

Stable Growth	$1,458.17 - $7,812.22	$2,639.53
Multi-Stage	$856.24 - $937.06	$895.91
Blended Fair Value	$1,767.72
Current Price	$559.00
Upside	216.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.06%	8.56%	7.94	5.94	4.56	3.96	3.96	3.77	3.57	2.55	5.11	3.91
YoY Growth	-	-	33.63%	30.21%	15.34%	-0.18%	5.09%	5.56%	39.93%	-49.98%	30.69%	11.87%
Dividend Yield	-	-	1.42%	1.10%	1.33%	1.57%	1.47%	1.37%	1.19%	0.72%	1.70%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,784.43
(-) Cash Dividends Paid (M)	338.69
(=) Cash Retained (M)	3,445.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	756.89	473.05	283.83
Cash Retained (M)	3,445.74	3,445.74	3,445.74
(-) Cash Required (M)	-756.89	-473.05	-283.83
(=) Excess Retained (M)	2,688.86	2,972.69	3,161.91
(/) Shares Outstanding (M)	85.44	85.44	85.44
(=) Excess Retained per Share	31.47	34.79	37.01
LTM Dividend per Share	3.96	3.96	3.96
(+) Excess Retained per Share	31.47	34.79	37.01
(=) Adjusted Dividend	35.44	38.76	40.97
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,458.17	$2,639.53	$7,812.22
Upside / Downside	160.85%	372.19%	1,297.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,784.43	4,030.42	4,292.40	4,571.40	4,868.54	5,185.00	5,340.55
Payout Ratio	8.95%	25.16%	41.37%	57.58%	73.79%	90.00%	92.50%
Projected Dividends (M)	338.69	1,014.04	1,775.75	2,632.20	3,592.49	4,666.50	4,940.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	929.56	938.37	947.18
Year 2 PV (M)	1,492.20	1,520.62	1,549.31
Year 3 PV (M)	2,027.62	2,085.83	2,145.14
Year 4 PV (M)	2,536.80	2,634.36	2,734.70
Year 5 PV (M)	3,020.68	3,166.58	3,318.06
PV of Terminal Value (M)	63,148.63	66,198.73	69,365.57
Equity Value (M)	73,155.49	76,544.49	80,059.97
Shares Outstanding (M)	85.44	85.44	85.44
Fair Value	$856.24	$895.91	$937.06
Upside / Downside	53.17%	60.27%	67.63%

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

Jp-Holdings,Inc. (2749.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener