DDM Analysis: 2715.T

Valuation Snapshot

Stable Growth	$11,896.73 - $26,106.19	$24,465.33
Multi-Stage	$3,998.44 - $4,372.72	$4,182.16
Blended Fair Value	$14,323.74
Current Price	$1,728.00
Upside	728.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.54%	12.28%	88.99	63.01	39.98	27.99	34.97	34.97	17.51	22.52	42.47	30.01
YoY Growth	-	-	41.24%	57.61%	42.84%	-19.97%	0.00%	99.72%	-22.23%	-46.98%	41.50%	7.43%
Dividend Yield	-	-	4.37%	3.46%	3.18%	2.14%	3.99%	3.28%	1.33%	2.46%	4.14%	2.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,375.00
(-) Cash Dividends Paid (M)	3,480.00
(=) Cash Retained (M)	1,895.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,075.00	671.88	403.13
Cash Retained (M)	1,895.00	1,895.00	1,895.00
(-) Cash Required (M)	-1,075.00	-671.88	-403.13
(=) Excess Retained (M)	820.00	1,223.13	1,491.88
(/) Shares Outstanding (M)	40.95	40.95	40.95
(=) Excess Retained per Share	20.03	29.87	36.43
LTM Dividend per Share	84.99	84.99	84.99
(+) Excess Retained per Share	20.03	29.87	36.43
(=) Adjusted Dividend	105.02	114.86	121.42
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,896.73	$24,465.33	$26,106.19
Upside / Downside	588.47%	1,315.82%	1,410.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,375.00	5,724.38	6,096.46	6,492.73	6,914.76	7,364.22	7,585.14
Payout Ratio	64.74%	69.80%	74.85%	79.90%	84.95%	90.00%	92.50%
Projected Dividends (M)	3,480.00	3,995.35	4,562.99	5,187.54	5,874.01	6,627.79	7,016.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,718.67	3,753.92	3,789.17
Year 2 PV (M)	3,952.91	4,028.20	4,104.20
Year 3 PV (M)	4,182.75	4,302.82	4,425.17
Year 4 PV (M)	4,408.27	4,577.80	4,752.18
Year 5 PV (M)	4,629.53	4,853.14	5,085.30
PV of Terminal Value (M)	142,829.45	149,728.16	156,890.91
Equity Value (M)	163,721.58	171,244.05	179,046.93
Shares Outstanding (M)	40.95	40.95	40.95
Fair Value	$3,998.44	$4,182.16	$4,372.72
Upside / Downside	131.39%	142.02%	153.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Elematec Corporation (2715.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener