DDM Analysis: 3085.T

Valuation Snapshot

Stable Growth	$1,699.30 - $3,672.48	$2,428.53
Multi-Stage	$1,208.47 - $1,321.32	$1,263.87
Blended Fair Value	$1,846.20
Current Price	$2,919.00
Upside	-36.75%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	16.09%	23.29%	29.23	26.30	23.39	21.43	17.54	13.87	12.15	7.29	9.03	4.32
YoY Growth	-	-	11.18%	12.43%	9.14%	22.16%	26.49%	14.11%	66.81%	-19.32%	108.96%	20.00%
Dividend Yield	-	-	1.30%	1.20%	1.07%	1.48%	0.86%	0.57%	0.79%	0.46%	0.72%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,892.00
(-) Cash Dividends Paid (M)	94.12
(=) Cash Retained (M)	2,797.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	578.40	361.50	216.90
Cash Retained (M)	2,797.88	2,797.88	2,797.88
(-) Cash Required (M)	-578.40	-361.50	-216.90
(=) Excess Retained (M)	2,219.48	2,436.38	2,580.98
(/) Shares Outstanding (M)	32.67	32.67	32.67
(=) Excess Retained per Share	67.94	74.58	79.01
LTM Dividend per Share	2.88	2.88	2.88
(+) Excess Retained per Share	67.94	74.58	79.01
(=) Adjusted Dividend	70.82	77.46	81.89
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,699.30	$2,428.53	$3,672.48
Upside / Downside	-41.78%	-16.80%	25.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,892.00	3,079.98	3,280.18	3,493.39	3,720.46	3,962.29	4,081.16
Payout Ratio	3.25%	20.60%	37.95%	55.30%	72.65%	90.00%	92.50%
Projected Dividends (M)	94.12	634.59	1,244.92	1,931.91	2,702.95	3,566.06	3,775.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	572.02	577.44	582.86
Year 2 PV (M)	1,011.52	1,030.78	1,050.23
Year 3 PV (M)	1,414.94	1,455.55	1,496.94
Year 4 PV (M)	1,784.45	1,853.08	1,923.66
Year 5 PV (M)	2,122.13	2,224.63	2,331.06
PV of Terminal Value (M)	32,571.99	34,145.23	35,778.69
Equity Value (M)	39,477.05	41,286.72	43,163.43
Shares Outstanding (M)	32.67	32.67	32.67
Fair Value	$1,208.47	$1,263.87	$1,321.32
Upside / Downside	-58.60%	-56.70%	-54.73%

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

Mode

Ticker

Industry

Sector

Arcland Service Holdings Co., Ltd. (3085.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener