DDM Analysis: 6028.T

Valuation Snapshot

Stable Growth	$3,943.67 - $11,490.70	$6,201.10
Multi-Stage	$2,628.39 - $2,872.46	$2,748.21
Blended Fair Value	$4,474.66
Current Price	$4,840.00
Upside	-7.55%
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	13.46%	0.00%	88.53	78.82	87.31	67.62	51.97	47.09	41.59	37.02	36.57	49.26
YoY Growth	-	-	12.31%	-9.72%	29.12%	30.11%	10.36%	13.23%	12.35%	1.21%	-25.75%	0.00%
Dividend Yield	-	-	1.83%	2.84%	2.68%	2.19%	1.54%	2.17%	1.95%	1.56%	2.06%	3.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,365.00
(-) Cash Dividends Paid (M)	3,810.00
(=) Cash Retained (M)	12,555.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,273.00	2,045.63	1,227.38
Cash Retained (M)	12,555.00	12,555.00	12,555.00
(-) Cash Required (M)	-3,273.00	-2,045.63	-1,227.38
(=) Excess Retained (M)	9,282.00	10,509.38	11,327.63
(/) Shares Outstanding (M)	104.31	104.31	104.31
(=) Excess Retained per Share	88.99	100.75	108.60
LTM Dividend per Share	36.53	36.53	36.53
(+) Excess Retained per Share	88.99	100.75	108.60
(=) Adjusted Dividend	125.51	137.28	145.12
WACC / Discount Rate	8.86%	8.86%	8.86%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,943.67	$6,201.10	$11,490.70
Upside / Downside	-18.52%	28.12%	137.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,365.00	17,428.73	18,561.59	19,768.10	21,053.02	22,421.47	23,094.11
Payout Ratio	23.28%	36.63%	49.97%	63.31%	76.66%	90.00%	92.50%
Projected Dividends (M)	3,810.00	6,383.29	9,275.01	12,515.69	16,138.46	20,179.32	21,362.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.86%	8.86%	8.86%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,808.83	5,863.89	5,918.95
Year 2 PV (M)	7,680.72	7,827.02	7,974.69
Year 3 PV (M)	9,431.61	9,702.36	9,978.24
Year 4 PV (M)	11,067.18	11,492.79	11,930.57
Year 5 PV (M)	12,592.88	13,201.12	13,832.64
PV of Terminal Value (M)	227,580.33	238,572.55	249,985.46
Equity Value (M)	274,161.55	286,659.72	299,620.54
Shares Outstanding (M)	104.31	104.31	104.31
Fair Value	$2,628.39	$2,748.21	$2,872.46
Upside / Downside	-45.69%	-43.22%	-40.65%

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

TechnoPro Holdings, Inc. (6028.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener