DDM Analysis: 3563.T

Valuation Snapshot

Stable Growth	$5,174.69 - $15,746.98	$8,237.62
Multi-Stage	$3,379.44 - $3,695.32	$3,534.50
Blended Fair Value	$5,886.06
Current Price	$7,737.00
Upside	-23.92%
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	5.36%	0.00%	29.56	22.67	22.66	22.76	15.17	22.77	21.50	10.72	0.00	0.00
YoY Growth	-	-	30.36%	0.04%	-0.42%	50.03%	-33.37%	5.88%	100.57%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.38%	0.68%	0.78%	0.88%	0.35%	0.58%	0.92%	0.71%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,937.00
(-) Cash Dividends Paid (M)	3,388.00
(=) Cash Retained (M)	19,549.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,587.40	2,867.13	1,720.28
Cash Retained (M)	19,549.00	19,549.00	19,549.00
(-) Cash Required (M)	-4,587.40	-2,867.13	-1,720.28
(=) Excess Retained (M)	14,961.60	16,681.88	17,828.73
(/) Shares Outstanding (M)	114.63	114.63	114.63
(=) Excess Retained per Share	130.52	145.52	155.53
LTM Dividend per Share	29.56	29.56	29.56
(+) Excess Retained per Share	130.52	145.52	155.53
(=) Adjusted Dividend	160.07	175.08	185.08
WACC / Discount Rate	8.76%	8.76%	8.76%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,174.69	$8,237.62	$15,746.98
Upside / Downside	-33.12%	6.47%	103.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,937.00	24,427.91	26,015.72	27,706.74	29,507.68	31,425.68	32,368.45
Payout Ratio	14.77%	29.82%	44.86%	59.91%	74.95%	90.00%	92.50%
Projected Dividends (M)	3,388.00	7,283.60	11,671.31	16,598.65	22,117.24	28,283.11	29,940.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.76%	8.76%	8.76%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,633.85	6,696.73	6,759.61
Year 2 PV (M)	9,681.86	9,866.27	10,052.43
Year 3 PV (M)	12,540.99	12,900.99	13,267.83
Year 4 PV (M)	15,219.82	15,805.13	16,407.16
Year 5 PV (M)	17,726.59	18,582.79	19,471.76
PV of Terminal Value (M)	325,592.51	341,318.75	357,646.87
Equity Value (M)	387,395.62	405,170.67	423,605.66
Shares Outstanding (M)	114.63	114.63	114.63
Fair Value	$3,379.44	$3,534.50	$3,695.32
Upside / Downside	-56.32%	-54.32%	-52.24%

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

Food & Life Companies Ltd. (3563.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener