DDM Analysis: 3085.T

Valuation Snapshot

Stable Growth	$1,699.30 - $3,672.48	$2,428.53
Multi-Stage	$1,208.47 - $1,321.32	$1,263.87
Blended Fair Value	$1,846.20
Current Price	$2,919.00
Upside	-36.75%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	16.09%	23.29%	29.23	26.30	23.39	21.43	17.54	13.87	12.15	7.29	9.03	4.32
YoY Growth	-	-	11.18%	12.43%	9.14%	22.16%	26.49%	14.11%	66.81%	-19.32%	108.96%	20.00%
Dividend Yield	-	-	1.30%	1.20%	1.07%	1.48%	0.86%	0.57%	0.79%	0.46%	0.72%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,892.00
(-) Cash Dividends Paid (M)	94.12
(=) Cash Retained (M)	2,797.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	578.40	361.50	216.90
Cash Retained (M)	2,797.88	2,797.88	2,797.88
(-) Cash Required (M)	-578.40	-361.50	-216.90
(=) Excess Retained (M)	2,219.48	2,436.38	2,580.98
(/) Shares Outstanding (M)	32.67	32.67	32.67
(=) Excess Retained per Share	67.94	74.58	79.01
LTM Dividend per Share	2.88	2.88	2.88
(+) Excess Retained per Share	67.94	74.58	79.01
(=) Adjusted Dividend	70.82	77.46	81.89
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,699.30	$2,428.53	$3,672.48
Upside / Downside	-41.78%	-16.80%	25.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,892.00	3,079.98	3,280.18	3,493.39	3,720.46	3,962.29	4,081.16
Payout Ratio	3.25%	20.60%	37.95%	55.30%	72.65%	90.00%	92.50%
Projected Dividends (M)	94.12	634.59	1,244.92	1,931.91	2,702.95	3,566.06	3,775.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	572.02	577.44	582.86
Year 2 PV (M)	1,011.52	1,030.78	1,050.23
Year 3 PV (M)	1,414.94	1,455.55	1,496.94
Year 4 PV (M)	1,784.45	1,853.08	1,923.66
Year 5 PV (M)	2,122.13	2,224.63	2,331.06
PV of Terminal Value (M)	32,571.99	34,145.23	35,778.69
Equity Value (M)	39,477.05	41,286.72	43,163.43
Shares Outstanding (M)	32.67	32.67	32.67
Fair Value	$1,208.47	$1,263.87	$1,321.32
Upside / Downside	-58.60%	-56.70%	-54.73%

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

Arcland Service Holdings Co., Ltd. (3085.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener