DDM Analysis: 4968.T

Valuation Snapshot

Stable Growth	$1,063.61 - $1,803.55	$1,385.96
Multi-Stage	$2,011.22 - $2,209.39	$2,108.40
Blended Fair Value	$1,747.18
Current Price	$1,096.00
Upside	59.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.11%	6.13%	47.99	47.99	47.99	47.99	43.95	45.42	40.53	42.64	32.06	30.80
YoY Growth	-	-	0.00%	0.00%	0.00%	9.17%	-3.22%	12.06%	-4.96%	33.02%	4.09%	16.38%
Dividend Yield	-	-	4.68%	3.97%	4.81%	4.84%	3.69%	3.67%	2.76%	2.40%	1.67%	3.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,734.00
(-) Cash Dividends Paid (M)	971.00
(=) Cash Retained (M)	763.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	346.80	216.75	130.05
Cash Retained (M)	763.00	763.00	763.00
(-) Cash Required (M)	-346.80	-216.75	-130.05
(=) Excess Retained (M)	416.20	546.25	632.95
(/) Shares Outstanding (M)	19.84	19.84	19.84
(=) Excess Retained per Share	20.98	27.53	31.90
LTM Dividend per Share	48.94	48.94	48.94
(+) Excess Retained per Share	20.98	27.53	31.90
(=) Adjusted Dividend	69.92	76.48	80.85
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$1,063.61	$1,385.96	$1,803.55
Upside / Downside	-2.96%	26.46%	64.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,734.00	1,749.91	1,765.96	1,782.17	1,798.52	1,815.02	1,869.47
Payout Ratio	56.00%	62.80%	69.60%	76.40%	83.20%	90.00%	92.50%
Projected Dividends (M)	971.00	1,098.91	1,229.09	1,361.56	1,496.36	1,633.51	1,729.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	1,021.75	1,031.97	1,042.20
Year 2 PV (M)	1,062.54	1,083.92	1,105.50
Year 3 PV (M)	1,094.41	1,127.60	1,161.46
Year 4 PV (M)	1,118.31	1,163.76	1,210.57
Year 5 PV (M)	1,135.09	1,193.04	1,253.34
PV of Terminal Value (M)	34,468.00	36,227.70	38,058.54
Equity Value (M)	39,900.11	41,827.99	43,831.61
Shares Outstanding (M)	19.84	19.84	19.84
Fair Value	$2,011.22	$2,108.40	$2,209.39
Upside / Downside	83.51%	92.37%	101.59%

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

Arakawa Chemical Industries, Ltd. (4968.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener