DDM Analysis: 4739.T

Valuation Snapshot

Stable Growth	$10,228.28 - $31,931.87	$29,924.84
Multi-Stage	$4,329.98 - $4,735.43	$4,529.00
Blended Fair Value	$17,226.92
Current Price	$4,313.00
Upside	299.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	16.32%	13.28%	90.52	67.52	62.05	53.49	47.77	42.51	37.52	31.89	28.66	28.32
YoY Growth	-	-	34.07%	8.82%	15.98%	11.99%	12.37%	13.30%	17.64%	11.29%	1.19%	8.83%
Dividend Yield	-	-	2.49%	2.03%	1.80%	1.32%	1.69%	2.22%	1.91%	2.90%	1.88%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37,107.00
(-) Cash Dividends Paid (M)	18,749.00
(=) Cash Retained (M)	18,358.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,421.40	4,638.38	2,783.03
Cash Retained (M)	18,358.00	18,358.00	18,358.00
(-) Cash Required (M)	-7,421.40	-4,638.38	-2,783.03
(=) Excess Retained (M)	10,936.60	13,719.63	15,574.98
(/) Shares Outstanding (M)	231.11	231.11	231.11
(=) Excess Retained per Share	47.32	59.37	67.39
LTM Dividend per Share	81.13	81.13	81.13
(+) Excess Retained per Share	47.32	59.37	67.39
(=) Adjusted Dividend	128.45	140.49	148.52
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,228.28	$29,924.84	$31,931.87
Upside / Downside	137.15%	593.83%	640.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37,107.00	39,518.96	42,087.69	44,823.39	47,736.91	50,839.81	52,365.00
Payout Ratio	50.53%	58.42%	66.32%	74.21%	82.11%	90.00%	92.50%
Projected Dividends (M)	18,749.00	23,087.56	27,910.92	33,263.77	39,194.56	45,755.83	48,437.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,409.59	21,612.53	21,815.46
Year 2 PV (M)	24,001.30	24,458.46	24,919.93
Year 3 PV (M)	26,525.43	27,286.88	28,062.77
Year 4 PV (M)	28,983.26	30,097.87	31,244.33
Year 5 PV (M)	31,376.04	32,891.51	34,464.99
PV of Terminal Value (M)	868,388.72	910,332.22	953,880.99
Equity Value (M)	1,000,684.34	1,046,679.47	1,094,388.47
Shares Outstanding (M)	231.11	231.11	231.11
Fair Value	$4,329.98	$4,529.00	$4,735.43
Upside / Downside	0.39%	5.01%	9.79%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ITOCHU Techno-Solutions Corporation (4739.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener