DDM Analysis: 6087.T

Valuation Snapshot

Stable Growth	$2,102.88 - $3,597.86	$2,750.07
Multi-Stage	$2,012.83 - $2,204.53	$2,106.90
Blended Fair Value	$2,428.49
Current Price	$3,160.00
Upside	-23.15%
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	0.01%	11.02%	102.00	101.85	102.00	101.88	101.96	101.95	94.00	78.10	65.02	45.92
YoY Growth	-	-	0.15%	-0.14%	0.12%	-0.09%	0.02%	8.46%	20.35%	20.12%	41.60%	28.00%
Dividend Yield	-	-	3.23%	3.25%	3.34%	3.50%	3.57%	3.65%	3.58%	2.56%	1.21%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	649.57
(-) Cash Dividends Paid (M)	0.22
(=) Cash Retained (M)	649.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	129.91	81.20	48.72
Cash Retained (M)	649.36	649.36	649.36
(-) Cash Required (M)	-129.91	-81.20	-48.72
(=) Excess Retained (M)	519.44	568.16	600.64
(/) Shares Outstanding (M)	3.98	3.98	3.98
(=) Excess Retained per Share	130.54	142.78	150.94
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	130.54	142.78	150.94
(=) Adjusted Dividend	130.59	142.83	150.99
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	3.51%	4.51%	5.51%
Fair Value	$2,102.88	$2,750.07	$3,597.86
Upside / Downside	-33.45%	-12.97%	13.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	649.57	678.87	709.50	741.50	774.95	809.91	834.21
Payout Ratio	0.03%	18.03%	36.02%	54.01%	72.01%	90.00%	92.50%
Projected Dividends (M)	0.22	122.38	255.56	400.51	558.02	728.92	771.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	3.51%	4.51%	5.51%
Year 1 PV (M)	110.25	111.31	112.38
Year 2 PV (M)	207.41	211.44	215.51
Year 3 PV (M)	292.84	301.41	310.15
Year 4 PV (M)	367.57	381.98	396.81
Year 5 PV (M)	432.56	453.86	475.99
PV of Terminal Value (M)	6,599.06	6,924.04	7,261.70
Equity Value (M)	8,009.69	8,384.05	8,772.54
Shares Outstanding (M)	3.98	3.98	3.98
Fair Value	$2,012.83	$2,106.90	$2,204.53
Upside / Downside	-36.30%	-33.33%	-30.24%

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

ABIST Co.,Ltd. (6087.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener