DDM Analysis: 4506.T

Valuation Snapshot

Stable Growth	$2,066.30 - $2,839.45	$2,456.87
Multi-Stage	$4,002.40 - $4,422.82	$4,208.33
Blended Fair Value	$3,332.60
Current Price	$1,711.00
Upside	94.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-81.30%	-54.05%	0.01	7.03	28.00	28.00	27.99	32.99	27.99	20.00	18.00	18.00
YoY Growth	-	-	-99.89%	-74.90%	-0.01%	0.05%	-15.15%	17.84%	40.01%	11.09%	-0.01%	0.00%
Dividend Yield	-	-	0.00%	1.80%	4.38%	2.57%	1.20%	2.21%	1.32%	0.85%	1.17%	1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	154,723.00
(-) Cash Dividends Paid (M)	3.00
(=) Cash Retained (M)	154,720.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,944.60	19,340.38	11,604.23
Cash Retained (M)	154,720.00	154,720.00	154,720.00
(-) Cash Required (M)	-30,944.60	-19,340.38	-11,604.23
(=) Excess Retained (M)	123,775.40	135,379.63	143,115.78
(/) Shares Outstanding (M)	397.29	397.29	397.29
(=) Excess Retained per Share	311.55	340.76	360.23
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	311.55	340.76	360.23
(=) Adjusted Dividend	311.56	340.77	360.24
WACC / Discount Rate	8.47%	8.47%	8.47%
Growth Rate	-5.75%	-4.75%	-3.75%
Fair Value	$2,066.30	$2,456.87	$2,839.45
Upside / Downside	20.77%	43.59%	65.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	154,723.00	147,379.16	140,383.89	133,720.65	127,373.67	121,327.95	124,967.79
Payout Ratio	0.00%	18.00%	36.00%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	3.00	26,530.53	50,539.83	72,210.19	91,709.54	109,195.15	115,595.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.47%	8.47%	8.47%
Growth Rate	-5.75%	-4.75%	-3.75%
Year 1 PV (M)	24,203.18	24,459.96	24,716.75
Year 2 PV (M)	42,061.67	42,958.93	43,865.65
Year 3 PV (M)	54,824.86	56,588.46	58,389.48
Year 4 PV (M)	63,521.38	66,260.35	69,086.96
Year 5 PV (M)	68,997.78	72,736.50	76,635.56
PV of Terminal Value (M)	1,336,503.40	1,408,923.25	1,484,448.94
Equity Value (M)	1,590,112.27	1,671,927.46	1,757,143.35
Shares Outstanding (M)	397.29	397.29	397.29
Fair Value	$4,002.40	$4,208.33	$4,422.82
Upside / Downside	133.92%	145.96%	158.49%

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

Sumitomo Pharma Co., Ltd. (4506.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener