DDM Analysis: 3687.T

Valuation Snapshot

Stable Growth	$1,649.53 - $4,818.97	$2,595.73
Multi-Stage	$1,105.55 - $1,207.84	$1,155.77
Blended Fair Value	$1,875.75
Current Price	$2,046.00
Upside	-8.32%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.58%	28.59%	12.98	9.95	5.03	6.09	7.68	7.18	5.14	4.78	4.09	2.39
YoY Growth	-	-	30.53%	97.69%	-17.39%	-20.65%	6.93%	39.58%	7.63%	16.76%	71.33%	127.48%
Dividend Yield	-	-	0.61%	0.77%	0.41%	0.68%	0.82%	0.46%	0.52%	0.41%	0.57%	0.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,111.35
(-) Cash Dividends Paid (M)	610.00
(=) Cash Retained (M)	1,501.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	422.27	263.92	158.35
Cash Retained (M)	1,501.35	1,501.35	1,501.35
(-) Cash Required (M)	-422.27	-263.92	-158.35
(=) Excess Retained (M)	1,079.08	1,237.43	1,343.00
(/) Shares Outstanding (M)	32.23	32.23	32.23
(=) Excess Retained per Share	33.48	38.39	41.67
LTM Dividend per Share	18.93	18.93	18.93
(+) Excess Retained per Share	33.48	38.39	41.67
(=) Adjusted Dividend	52.41	57.32	60.59
WACC / Discount Rate	8.85%	8.85%	8.85%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,649.53	$2,595.73	$4,818.97
Upside / Downside	-19.38%	26.87%	135.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,111.35	2,248.58	2,394.74	2,550.40	2,716.18	2,892.73	2,979.51
Payout Ratio	28.89%	41.11%	53.33%	65.56%	77.78%	90.00%	92.50%
Projected Dividends (M)	610.00	924.47	1,277.23	1,671.96	2,112.60	2,603.46	2,756.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.85%	8.85%	8.85%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	841.31	849.29	857.26
Year 2 PV (M)	1,057.81	1,077.95	1,098.29
Year 3 PV (M)	1,260.17	1,296.34	1,333.20
Year 4 PV (M)	1,449.06	1,504.79	1,562.11
Year 5 PV (M)	1,625.13	1,703.63	1,785.12
PV of Terminal Value (M)	29,399.70	30,819.71	32,294.08
Equity Value (M)	35,633.17	37,251.71	38,930.06
Shares Outstanding (M)	32.23	32.23	32.23
Fair Value	$1,105.55	$1,155.77	$1,207.84
Upside / Downside	-45.97%	-43.51%	-40.97%

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

Fixstars Corporation (3687.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener