DDM Analysis: 7013.T

Valuation Snapshot

Stable Growth	$7,102.02 - $23,313.68	$21,839.88
Multi-Stage	$11,208.28 - $12,348.85	$11,767.47
Blended Fair Value	$16,803.68
Current Price	$2,760.00
Upside	508.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.03%	0.91%	14.30	14.29	11.43	4.29	2.81	10.18	8.72	4.36	0.02	8.72
YoY Growth	-	-	0.07%	25.06%	166.68%	52.23%	-72.36%	16.77%	100.02%	28,775.00%	-99.83%	-33.25%
Dividend Yield	-	-	0.64%	2.02%	2.06%	0.83%	0.75%	4.58%	2.35%	0.79%	0.00%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	129,343.00
(-) Cash Dividends Paid (M)	18,228.00
(=) Cash Retained (M)	111,115.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25,868.60	16,167.88	9,700.73
Cash Retained (M)	111,115.00	111,115.00	111,115.00
(-) Cash Required (M)	-25,868.60	-16,167.88	-9,700.73
(=) Excess Retained (M)	85,246.40	94,947.13	101,414.28
(/) Shares Outstanding (M)	1,059.71	1,059.71	1,059.71
(=) Excess Retained per Share	80.44	89.60	95.70
LTM Dividend per Share	17.20	17.20	17.20
(+) Excess Retained per Share	80.44	89.60	95.70
(=) Adjusted Dividend	97.64	106.80	112.90
WACC / Discount Rate	2.64%	2.64%	2.64%
Growth Rate	1.25%	2.25%	3.25%
Fair Value	$7,102.02	$21,839.88	$23,313.68
Upside / Downside	157.32%	691.30%	744.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	129,343.00	132,251.45	135,225.31	138,266.03	141,375.13	144,554.15	148,890.77
Payout Ratio	14.09%	29.27%	44.46%	59.64%	74.82%	90.00%	92.50%
Projected Dividends (M)	18,228.00	38,715.57	60,115.30	82,457.86	105,774.83	130,098.73	137,723.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.64%	2.64%	2.64%
Growth Rate	1.25%	2.25%	3.25%
Year 1 PV (M)	37,350.62	37,719.52	38,088.42
Year 2 PV (M)	55,951.19	57,061.87	58,183.47
Year 3 PV (M)	74,040.35	76,255.91	78,515.23
Year 4 PV (M)	91,628.57	95,302.50	99,085.81
Year 5 PV (M)	108,726.09	114,202.47	119,897.33
PV of Terminal Value (M)	11,509,865.11	12,089,600.34	12,692,464.07
Equity Value (M)	11,877,561.93	12,470,142.60	13,086,234.32
Shares Outstanding (M)	1,059.71	1,059.71	1,059.71
Fair Value	$11,208.28	$11,767.47	$12,348.85
Upside / Downside	306.10%	326.36%	347.42%

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

IHI Corporation (7013.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener