DDM Analysis: 7199.T

Valuation Snapshot

Stable Growth	$1,065.87 - $1,638.82	$1,332.71
Multi-Stage	$2,332.57 - $2,568.64	$2,448.28
Blended Fair Value	$1,890.50
Current Price	$2,156.00
Upside	-12.31%
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	18.41%	0.00%	34.71	24.43	18.88	16.24	14.83	14.91	20.17	0.00	0.00	0.00
YoY Growth	-	-	42.08%	29.36%	16.26%	9.52%	-0.53%	-26.07%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.65%	1.14%	1.09%	1.25%	1.27%	2.38%	3.07%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,469.00
(-) Cash Dividends Paid (M)	1,493.00
(=) Cash Retained (M)	2,976.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	893.80	558.63	335.18
Cash Retained (M)	2,976.00	2,976.00	2,976.00
(-) Cash Required (M)	-893.80	-558.63	-335.18
(=) Excess Retained (M)	2,082.20	2,417.38	2,640.83
(/) Shares Outstanding (M)	38.24	38.24	38.24
(=) Excess Retained per Share	54.46	63.22	69.07
LTM Dividend per Share	39.05	39.05	39.05
(+) Excess Retained per Share	54.46	63.22	69.07
(=) Adjusted Dividend	93.50	102.27	108.11
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1,065.87	$1,332.71	$1,638.82
Upside / Downside	-50.56%	-38.19%	-23.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,469.00	4,424.31	4,380.07	4,336.27	4,292.90	4,249.97	4,377.47
Payout Ratio	33.41%	44.73%	56.04%	67.36%	78.68%	90.00%	92.50%
Projected Dividends (M)	1,493.00	1,978.83	2,454.80	2,921.05	3,377.72	3,824.98	4,049.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	1,837.62	1,856.37	1,875.12
Year 2 PV (M)	2,116.93	2,160.36	2,204.22
Year 3 PV (M)	2,339.25	2,411.59	2,485.41
Year 4 PV (M)	2,511.93	2,616.04	2,723.35
Year 5 PV (M)	2,641.54	2,779.09	2,922.32
PV of Terminal Value (M)	77,740.96	81,789.11	86,004.17
Equity Value (M)	89,188.22	93,612.55	98,214.58
Shares Outstanding (M)	38.24	38.24	38.24
Fair Value	$2,332.57	$2,448.28	$2,568.64
Upside / Downside	8.19%	13.56%	19.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Premium Group Co., Ltd. (7199.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener