DDM Analysis: 7735.T

Valuation Snapshot

Stable Growth	$39,944.69 - $191,897.55	$86,560.33
Multi-Stage	$21,432.50 - $23,439.75	$22,417.78
Blended Fair Value	$54,489.06
Current Price	$13,460.00
Upside	304.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	41.07%	42.92%	264.13	263.65	142.78	43.90	14.77	47.27	53.57	42.44	29.56	17.33
YoY Growth	-	-	0.18%	84.65%	225.21%	197.18%	-68.75%	-11.76%	26.23%	43.59%	70.56%	133.29%
Dividend Yield	-	-	2.25%	1.84%	1.76%	0.96%	0.27%	1.88%	2.20%	1.09%	0.79%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92,485.00
(-) Cash Dividends Paid (M)	29,716.00
(=) Cash Retained (M)	62,769.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,497.00	11,560.63	6,936.38
Cash Retained (M)	62,769.00	62,769.00	62,769.00
(-) Cash Required (M)	-18,497.00	-11,560.63	-6,936.38
(=) Excess Retained (M)	44,272.00	51,208.38	55,832.63
(/) Shares Outstanding (M)	95.85	95.85	95.85
(=) Excess Retained per Share	461.90	534.27	582.51
LTM Dividend per Share	310.03	310.03	310.03
(+) Excess Retained per Share	461.90	534.27	582.51
(=) Adjusted Dividend	771.93	844.30	892.55
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39,944.69	$86,560.33	$191,897.55
Upside / Downside	196.77%	543.09%	1,325.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92,485.00	98,496.53	104,898.80	111,717.22	118,978.84	126,712.47	130,513.84
Payout Ratio	32.13%	43.70%	55.28%	66.85%	78.43%	90.00%	92.50%
Projected Dividends (M)	29,716.00	43,047.41	57,986.35	74,685.47	93,310.49	114,041.22	120,725.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,653.79	40,029.65	40,405.52
Year 2 PV (M)	49,204.08	50,141.28	51,087.32
Year 3 PV (M)	58,378.00	60,053.83	61,761.42
Year 4 PV (M)	67,186.39	69,770.19	72,427.80
Year 5 PV (M)	75,639.80	79,293.23	83,086.49
PV of Terminal Value (M)	1,764,195.33	1,849,406.63	1,937,879.16
Equity Value (M)	2,054,257.40	2,148,694.81	2,246,647.71
Shares Outstanding (M)	95.85	95.85	95.85
Fair Value	$21,432.50	$22,417.78	$23,439.75
Upside / Downside	59.23%	66.55%	74.14%

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

SCREEN Holdings Co., Ltd. (7735.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener