DDM Analysis: 8255.T

Valuation Snapshot

Stable Growth	$3,671.38 - $19,822.54	$7,195.36
Multi-Stage	$3,022.54 - $3,314.64	$3,165.86
Blended Fair Value	$5,180.61
Current Price	$1,173.00
Upside	341.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.00%	8.35%	24.96	21.69	20.52	20.53	19.76	18.65	18.20	17.68	16.40	10.42
YoY Growth	-	-	15.09%	5.66%	-0.05%	3.90%	5.99%	2.45%	2.97%	7.76%	57.45%	-6.89%
Dividend Yield	-	-	2.22%	2.15%	2.27%	2.63%	2.11%	1.73%	1.94%	1.68%	1.53%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,062.00
(-) Cash Dividends Paid (M)	2,426.00
(=) Cash Retained (M)	6,636.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,812.40	1,132.75	679.65
Cash Retained (M)	6,636.00	6,636.00	6,636.00
(-) Cash Required (M)	-1,812.40	-1,132.75	-679.65
(=) Excess Retained (M)	4,823.60	5,503.25	5,956.35
(/) Shares Outstanding (M)	89.55	89.55	89.55
(=) Excess Retained per Share	53.86	61.45	66.51
LTM Dividend per Share	27.09	27.09	27.09
(+) Excess Retained per Share	53.86	61.45	66.51
(=) Adjusted Dividend	80.95	88.54	93.60
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$3,671.38	$7,195.36	$19,822.54
Upside / Downside	212.99%	513.41%	1,589.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,062.00	9,505.08	9,969.83	10,457.30	10,968.61	11,504.92	11,850.07
Payout Ratio	26.77%	39.42%	52.06%	64.71%	77.35%	90.00%	92.50%
Projected Dividends (M)	2,426.00	3,746.61	5,190.56	6,766.76	8,484.68	10,354.43	10,961.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	3,494.90	3,528.54	3,562.18
Year 2 PV (M)	4,516.55	4,603.92	4,692.12
Year 3 PV (M)	5,492.49	5,652.63	5,815.85
Year 4 PV (M)	6,424.22	6,675.17	6,933.39
Year 5 PV (M)	7,313.20	7,672.01	8,044.77
PV of Terminal Value (M)	243,441.41	255,385.52	267,793.90
Equity Value (M)	270,682.78	283,517.78	296,842.21
Shares Outstanding (M)	89.55	89.55	89.55
Fair Value	$3,022.54	$3,165.86	$3,314.64
Upside / Downside	157.68%	169.89%	182.58%

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

Axial Retailing Inc. (8255.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener