DDM Analysis: 8424.T

Valuation Snapshot

Stable Growth	$15,739.72 - $59,658.37	$45,935.36
Multi-Stage	$7,521.07 - $8,222.16	$7,865.22
Blended Fair Value	$26,900.29
Current Price	$4,425.00
Upside	507.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.53%	19.99%	157.30	126.95	104.37	86.64	71.60	70.13	52.22	46.16	37.42	29.69
YoY Growth	-	-	23.91%	21.63%	20.46%	21.00%	2.10%	34.29%	13.15%	23.35%	26.04%	16.72%
Dividend Yield	-	-	4.03%	3.08%	2.84%	3.38%	3.06%	3.51%	2.56%	1.82%	1.75%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,089.00
(-) Cash Dividends Paid (M)	14,205.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,417.80	3,386.13	2,031.68
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-5,417.80	-3,386.13	-2,031.68
(=) Excess Retained (M)	7,466.20	9,497.88	10,852.33
(/) Shares Outstanding (M)	90.30	90.30	90.30
(=) Excess Retained per Share	82.68	105.18	120.18
LTM Dividend per Share	157.30	157.30	157.30
(+) Excess Retained per Share	82.68	105.18	120.18
(=) Adjusted Dividend	239.98	262.48	277.48
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15,739.72	$45,935.36	$59,658.37
Upside / Downside	255.70%	938.09%	1,248.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,089.00	28,849.79	30,725.02	32,722.15	34,849.09	37,114.28	38,227.71
Payout Ratio	52.44%	59.95%	67.46%	74.98%	82.49%	90.00%	92.50%
Projected Dividends (M)	14,205.00	17,295.62	20,728.01	24,533.53	28,746.19	33,402.85	35,360.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,996.13	16,147.75	16,299.37
Year 2 PV (M)	17,730.25	18,067.96	18,408.86
Year 3 PV (M)	19,408.68	19,965.84	20,533.55
Year 4 PV (M)	21,032.70	21,841.56	22,673.53
Year 5 PV (M)	22,603.56	23,695.32	24,828.87
PV of Terminal Value (M)	582,403.51	610,533.82	639,740.74
Equity Value (M)	679,174.84	710,252.25	742,484.92
Shares Outstanding (M)	90.30	90.30	90.30
Fair Value	$7,521.07	$7,865.22	$8,222.16
Upside / Downside	69.97%	77.75%	85.81%

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

Analysis Mode

Ticker

Industry

Sector

Fuyo General Lease Co., Ltd. (8424.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener