DDM Analysis: 5482.T

Valuation Snapshot

Stable Growth	$4,151.25 - $7,258.79	$5,477.32
Multi-Stage	$7,587.14 - $8,343.04	$7,957.79
Blended Fair Value	$6,717.55
Current Price	$2,137.00
Upside	214.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.68%	2.68%	79.48	36.66	12.27	39.69	42.79	73.13	79.29	60.98	61.04	61.01
YoY Growth	-	-	116.82%	198.74%	-69.09%	-7.24%	-41.48%	-7.78%	30.03%	-0.10%	0.05%	0.05%
Dividend Yield	-	-	3.72%	4.12%	1.61%	7.62%	5.61%	9.56%	9.71%	5.72%	5.51%	5.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,267.00
(-) Cash Dividends Paid (M)	3,108.00
(=) Cash Retained (M)	7,159.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,053.40	1,283.38	770.03
Cash Retained (M)	7,159.00	7,159.00	7,159.00
(-) Cash Required (M)	-2,053.40	-1,283.38	-770.03
(=) Excess Retained (M)	5,105.60	5,875.63	6,388.98
(/) Shares Outstanding (M)	32.27	32.27	32.27
(=) Excess Retained per Share	158.20	182.06	197.97
LTM Dividend per Share	96.31	96.31	96.31
(+) Excess Retained per Share	158.20	182.06	197.97
(=) Adjusted Dividend	254.51	278.37	294.28
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.20%	1.20%	2.20%
Fair Value	$4,151.25	$5,477.32	$7,258.79
Upside / Downside	94.26%	156.31%	239.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,267.00	10,390.68	10,515.86	10,642.54	10,770.75	10,900.50	11,227.51
Payout Ratio	30.27%	42.22%	54.16%	66.11%	78.05%	90.00%	92.50%
Projected Dividends (M)	3,108.00	4,386.68	5,695.71	7,035.64	8,407.04	9,810.45	10,385.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.20%	1.20%	2.20%
Year 1 PV (M)	4,084.07	4,124.83	4,165.58
Year 2 PV (M)	4,937.00	5,036.03	5,136.04
Year 3 PV (M)	5,677.76	5,849.44	6,024.56
Year 4 PV (M)	6,316.46	6,572.40	6,836.04
Year 5 PV (M)	6,862.42	7,211.74	7,575.14
PV of Terminal Value (M)	216,977.13	228,022.09	239,512.32
Equity Value (M)	244,854.83	256,816.53	269,249.69
Shares Outstanding (M)	32.27	32.27	32.27
Fair Value	$7,587.14	$7,957.79	$8,343.04
Upside / Downside	255.04%	272.38%	290.41%

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

Aichi Steel Corporation (5482.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener