DDM Analysis: 3197.T

Valuation Snapshot

Stable Growth	$729.06 - $1,139.52	$918.07
Multi-Stage	$1,626.54 - $1,792.02	$1,707.65
Blended Fair Value	$1,312.86
Current Price	$3,059.00
Upside	-57.08%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.67%	0.00%	14.44	0.03	12.00	0.07	8.73	26.86	32.83	33.45	30.91	21.64
YoY Growth	-	-	46,842.86%	-99.74%	15,958.82%	-99.14%	-67.50%	-18.21%	-1.83%	8.19%	42.83%	0.00%
Dividend Yield	-	-	0.48%	0.00%	0.69%	0.00%	0.53%	1.68%	1.80%	2.18%	1.90%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,223.00
(-) Cash Dividends Paid (M)	4,339.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,444.60	2,152.88	1,291.73
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-3,444.60	-2,152.88	-1,291.73
(=) Excess Retained (M)	9,439.40	10,731.13	11,592.28
(/) Shares Outstanding (M)	227.50	227.50	227.50
(=) Excess Retained per Share	41.49	47.17	50.95
LTM Dividend per Share	19.07	19.07	19.07
(+) Excess Retained per Share	41.49	47.17	50.95
(=) Adjusted Dividend	60.56	66.24	70.03
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.80%	-0.80%	0.20%
Fair Value	$729.06	$918.07	$1,139.52
Upside / Downside	-76.17%	-69.99%	-62.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,223.00	17,085.53	16,949.15	16,813.87	16,679.66	16,546.52	17,042.92
Payout Ratio	25.19%	38.15%	51.12%	64.08%	77.04%	90.00%	92.50%
Projected Dividends (M)	4,339.00	6,518.89	8,663.70	10,773.86	12,849.78	14,891.87	15,764.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.80%	-0.80%	0.20%
Year 1 PV (M)	6,067.32	6,129.11	6,190.89
Year 2 PV (M)	7,505.00	7,658.62	7,813.81
Year 3 PV (M)	8,686.44	8,954.52	9,228.06
Year 4 PV (M)	9,642.51	10,041.31	10,452.36
Year 5 PV (M)	10,400.81	10,941.27	11,503.96
PV of Terminal Value (M)	327,738.53	344,768.85	362,499.88
Equity Value (M)	370,040.61	388,493.68	407,688.96
Shares Outstanding (M)	227.50	227.50	227.50
Fair Value	$1,626.54	$1,707.65	$1,792.02
Upside / Downside	-46.83%	-44.18%	-41.42%

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

Skylark Holdings Co., Ltd. (3197.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener