DDM Analysis: 8424.T

Valuation Snapshot

Stable Growth	$15,741.57 - $59,658.37	$45,949.66
Multi-Stage	$7,521.43 - $8,222.55	$7,865.60
Blended Fair Value	$26,907.63
Current Price	$4,425.00
Upside	508.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.53%	19.99%	157.30	126.95	104.37	86.64	71.60	70.13	52.22	46.16	37.42	29.69
YoY Growth	-	-	23.91%	21.63%	20.46%	21.00%	2.10%	34.29%	13.15%	23.35%	26.04%	16.72%
Dividend Yield	-	-	4.03%	3.08%	2.84%	3.38%	3.06%	3.51%	2.56%	1.82%	1.75%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,089.00
(-) Cash Dividends Paid (M)	14,205.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,417.80	3,386.13	2,031.68
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-5,417.80	-3,386.13	-2,031.68
(=) Excess Retained (M)	7,466.20	9,497.88	10,852.33
(/) Shares Outstanding (M)	90.30	90.30	90.30
(=) Excess Retained per Share	82.68	105.18	120.18
LTM Dividend per Share	157.30	157.30	157.30
(+) Excess Retained per Share	82.68	105.18	120.18
(=) Adjusted Dividend	239.98	262.48	277.48
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15,741.57	$45,949.66	$59,658.37
Upside / Downside	255.74%	938.41%	1,248.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,089.00	28,849.79	30,725.02	32,722.15	34,849.09	37,114.28	38,227.71
Payout Ratio	52.44%	59.95%	67.46%	74.98%	82.49%	90.00%	92.50%
Projected Dividends (M)	14,205.00	17,295.62	20,728.01	24,533.53	28,746.19	33,402.85	35,360.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,996.16	16,147.78	16,299.40
Year 2 PV (M)	17,730.31	18,068.03	18,408.93
Year 3 PV (M)	19,408.79	19,965.94	20,533.66
Year 4 PV (M)	21,032.85	21,841.71	22,673.69
Year 5 PV (M)	22,603.76	23,695.53	24,829.09
PV of Terminal Value (M)	582,435.52	610,567.37	639,775.90
Equity Value (M)	679,207.39	710,286.37	742,520.66
Shares Outstanding (M)	90.30	90.30	90.30
Fair Value	$7,521.43	$7,865.60	$8,222.55
Upside / Downside	69.98%	77.75%	85.82%

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

Ticker

Industry

Sector

Fuyo General Lease Co., Ltd. (8424.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener