DDM Analysis: 4471.T

Valuation Snapshot

Stable Growth	$4,714.17 - $6,941.10	$5,783.38
Multi-Stage	$11,685.41 - $12,891.27	$12,276.26
Blended Fair Value	$9,029.82
Current Price	$4,120.00
Upside	119.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.81%	8.55%	169.97	169.70	169.20	164.28	139.37	134.39	114.64	109.58	89.69	79.79
YoY Growth	-	-	0.16%	0.29%	3.00%	17.87%	3.70%	17.23%	4.62%	22.18%	12.41%	6.65%
Dividend Yield	-	-	4.65%	4.22%	3.99%	3.45%	2.58%	2.90%	2.00%	2.28%	1.70%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,629.00
(-) Cash Dividends Paid (M)	3,760.00
(=) Cash Retained (M)	9,869.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,725.80	1,703.63	1,022.18
Cash Retained (M)	9,869.00	9,869.00	9,869.00
(-) Cash Required (M)	-2,725.80	-1,703.63	-1,022.18
(=) Excess Retained (M)	7,143.20	8,165.38	8,846.83
(/) Shares Outstanding (M)	22.12	22.12	22.12
(=) Excess Retained per Share	322.91	369.12	399.92
LTM Dividend per Share	169.97	169.97	169.97
(+) Excess Retained per Share	322.91	369.12	399.92
(=) Adjusted Dividend	492.88	539.09	569.89
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.59%	-2.59%	-1.59%
Fair Value	$4,714.17	$5,783.38	$6,941.10
Upside / Downside	14.42%	40.37%	68.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,629.00	13,275.55	12,931.26	12,595.91	12,269.25	11,951.06	12,309.59
Payout Ratio	27.59%	40.07%	52.55%	65.04%	77.52%	90.00%	92.50%
Projected Dividends (M)	3,760.00	5,319.59	6,795.76	8,191.78	9,510.83	10,755.95	11,386.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.59%	-2.59%	-1.59%
Year 1 PV (M)	4,944.28	4,995.57	5,046.85
Year 2 PV (M)	5,870.68	5,993.10	6,116.78
Year 3 PV (M)	6,577.39	6,784.20	6,995.30
Year 4 PV (M)	7,097.72	7,396.82	7,705.28
Year 5 PV (M)	7,460.61	7,855.65	8,267.26
PV of Terminal Value (M)	226,547.15	238,543.00	251,041.71
Equity Value (M)	258,497.82	271,568.34	285,173.18
Shares Outstanding (M)	22.12	22.12	22.12
Fair Value	$11,685.41	$12,276.26	$12,891.27
Upside / Downside	183.63%	197.97%	212.89%

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

Sanyo Chemical Industries Ltd. (4471.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener