DDM Analysis: 7269.T

Valuation Snapshot

Stable Growth	$10,091.35 - $41,628.41	$25,984.96
Multi-Stage	$4,932.68 - $5,398.93	$5,161.53
Blended Fair Value	$15,573.24
Current Price	$1,743.00
Upside	793.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.74%	18.07%	36.75	26.35	24.17	24.67	21.38	17.69	18.84	13.03	7.78	8.37
YoY Growth	-	-	39.49%	9.01%	-2.02%	15.36%	20.84%	-6.06%	44.52%	67.61%	-7.14%	19.98%
Dividend Yield	-	-	2.11%	1.44%	1.86%	2.31%	1.82%	1.94%	1.47%	0.85%	0.58%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403,843.00
(-) Cash Dividends Paid (M)	79,144.00
(=) Cash Retained (M)	324,699.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,768.60	50,480.38	30,288.23
Cash Retained (M)	324,699.00	324,699.00	324,699.00
(-) Cash Required (M)	-80,768.60	-50,480.38	-30,288.23
(=) Excess Retained (M)	243,930.40	274,218.63	294,410.78
(/) Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
(=) Excess Retained per Share	126.43	142.13	152.60
LTM Dividend per Share	41.02	41.02	41.02
(+) Excess Retained per Share	126.43	142.13	152.60
(=) Adjusted Dividend	167.46	183.15	193.62
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,091.35	$25,984.96	$41,628.41
Upside / Downside	478.96%	1,390.82%	2,288.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403,843.00	430,092.80	458,048.83	487,822.00	519,530.43	553,299.91	569,898.91
Payout Ratio	19.60%	33.68%	47.76%	61.84%	75.92%	90.00%	92.50%
Projected Dividends (M)	79,144.00	144,847.39	218,757.84	301,664.67	394,425.13	497,969.92	527,156.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	133,786.88	135,055.01	136,323.13
Year 2 PV (M)	186,624.80	190,179.48	193,767.69
Year 3 PV (M)	237,702.11	244,525.68	251,478.61
Year 4 PV (M)	287,062.22	298,101.82	309,456.82
Year 5 PV (M)	334,747.57	350,916.00	367,703.24
PV of Terminal Value (M)	8,336,757.40	8,739,425.90	9,157,505.47
Equity Value (M)	9,516,680.98	9,958,203.89	10,416,234.96
Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
Fair Value	$4,932.68	$5,161.53	$5,398.93
Upside / Downside	183.00%	196.13%	209.75%

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

Suzuki Motor Corporation (7269.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener