DDM Analysis: 4023.T

Valuation Snapshot

Stable Growth	$2,484.59 - $4,443.60	$3,307.94
Multi-Stage	$4,298.13 - $4,719.74	$4,504.90
Blended Fair Value	$3,906.42
Current Price	$3,820.00
Upside	2.26%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.25%	8.96%	99.73	112.74	104.42	71.01	71.01	77.22	61.87	43.51	40.45	44.11
YoY Growth	-	-	-11.54%	7.97%	47.05%	0.00%	-8.04%	24.80%	42.20%	7.57%	-8.30%	4.35%
Dividend Yield	-	-	3.17%	4.01%	3.82%	2.23%	3.31%	4.92%	2.50%	1.65%	2.19%	3.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,468.00
(-) Cash Dividends Paid (M)	4,431.00
(=) Cash Retained (M)	4,037.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,693.60	1,058.50	635.10
Cash Retained (M)	4,037.00	4,037.00	4,037.00
(-) Cash Required (M)	-1,693.60	-1,058.50	-635.10
(=) Excess Retained (M)	2,343.40	2,978.50	3,401.90
(/) Shares Outstanding (M)	46.73	46.73	46.73
(=) Excess Retained per Share	50.15	63.75	72.81
LTM Dividend per Share	94.83	94.83	94.83
(+) Excess Retained per Share	50.15	63.75	72.81
(=) Adjusted Dividend	144.98	158.58	167.64
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.61%	1.61%	2.61%
Fair Value	$2,484.59	$3,307.94	$4,443.60
Upside / Downside	-34.96%	-13.40%	16.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,468.00	8,604.75	8,743.70	8,884.90	9,028.38	9,174.17	9,449.40
Payout Ratio	52.33%	59.86%	67.40%	74.93%	82.47%	90.00%	92.50%
Projected Dividends (M)	4,431.00	5,150.90	5,892.89	6,657.51	7,445.28	8,256.76	8,740.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.61%	1.61%	2.61%
Year 1 PV (M)	4,789.55	4,837.16	4,884.76
Year 2 PV (M)	5,095.10	5,196.88	5,299.67
Year 3 PV (M)	5,352.39	5,513.57	5,677.96
Year 4 PV (M)	5,565.82	5,790.41	6,021.73
Year 5 PV (M)	5,739.44	6,030.39	6,333.01
PV of Terminal Value (M)	174,288.21	183,123.25	192,313.01
Equity Value (M)	200,830.51	210,491.66	220,530.14
Shares Outstanding (M)	46.73	46.73	46.73
Fair Value	$4,298.13	$4,504.90	$4,719.74
Upside / Downside	12.52%	17.93%	23.55%

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

Kureha Corporation (4023.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener