DDM Analysis: 7199.T

Valuation Snapshot

Stable Growth	$1,065.87 - $1,638.82	$1,332.71
Multi-Stage	$2,332.57 - $2,568.64	$2,448.28
Blended Fair Value	$1,890.50
Current Price	$2,156.00
Upside	-12.31%
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	18.41%	0.00%	34.71	24.43	18.88	16.24	14.83	14.91	20.17	0.00	0.00	0.00
YoY Growth	-	-	42.08%	29.36%	16.26%	9.52%	-0.53%	-26.07%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.65%	1.14%	1.09%	1.25%	1.27%	2.38%	3.07%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,469.00
(-) Cash Dividends Paid (M)	1,493.00
(=) Cash Retained (M)	2,976.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	893.80	558.63	335.18
Cash Retained (M)	2,976.00	2,976.00	2,976.00
(-) Cash Required (M)	-893.80	-558.63	-335.18
(=) Excess Retained (M)	2,082.20	2,417.38	2,640.83
(/) Shares Outstanding (M)	38.24	38.24	38.24
(=) Excess Retained per Share	54.46	63.22	69.07
LTM Dividend per Share	39.05	39.05	39.05
(+) Excess Retained per Share	54.46	63.22	69.07
(=) Adjusted Dividend	93.50	102.27	108.11
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1,065.87	$1,332.71	$1,638.82
Upside / Downside	-50.56%	-38.19%	-23.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,469.00	4,424.31	4,380.07	4,336.27	4,292.90	4,249.97	4,377.47
Payout Ratio	33.41%	44.73%	56.04%	67.36%	78.68%	90.00%	92.50%
Projected Dividends (M)	1,493.00	1,978.83	2,454.80	2,921.05	3,377.72	3,824.98	4,049.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	1,837.62	1,856.37	1,875.12
Year 2 PV (M)	2,116.93	2,160.36	2,204.22
Year 3 PV (M)	2,339.25	2,411.59	2,485.41
Year 4 PV (M)	2,511.93	2,616.04	2,723.35
Year 5 PV (M)	2,641.54	2,779.09	2,922.32
PV of Terminal Value (M)	77,740.96	81,789.11	86,004.17
Equity Value (M)	89,188.22	93,612.55	98,214.58
Shares Outstanding (M)	38.24	38.24	38.24
Fair Value	$2,332.57	$2,448.28	$2,568.64
Upside / Downside	8.19%	13.56%	19.14%

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

Premium Group Co., Ltd. (7199.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener