DDM Analysis: 8732.T

Valuation Snapshot

Stable Growth	$193.13 - $301.41	$243.04
Multi-Stage	$390.66 - $429.34	$409.63
Blended Fair Value	$326.33
Current Price	$219.00
Upside	49.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.89%	15.16%	15.31	7.62	3.79	3.58	6.65	9.13	6.59	9.35	11.45	5.17
YoY Growth	-	-	100.82%	100.83%	6.14%	-46.23%	-27.15%	38.57%	-29.53%	-18.36%	121.21%	38.66%
Dividend Yield	-	-	6.05%	2.82%	1.45%	1.57%	3.34%	3.04%	1.70%	1.85%	2.28%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	639.00
(-) Cash Dividends Paid (M)	358.00
(=) Cash Retained (M)	281.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	127.80	79.88	47.93
Cash Retained (M)	281.00	281.00	281.00
(-) Cash Required (M)	-127.80	-79.88	-47.93
(=) Excess Retained (M)	153.20	201.13	233.08
(/) Shares Outstanding (M)	31.88	31.88	31.88
(=) Excess Retained per Share	4.80	6.31	7.31
LTM Dividend per Share	11.23	11.23	11.23
(+) Excess Retained per Share	4.80	6.31	7.31
(=) Adjusted Dividend	16.03	17.54	18.54
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-1.32%	-0.32%	0.68%
Fair Value	$193.13	$243.04	$301.41
Upside / Downside	-11.81%	10.98%	37.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	639.00	636.96	634.93	632.90	630.88	628.87	647.74
Payout Ratio	56.03%	62.82%	69.62%	76.41%	83.21%	90.00%	92.50%
Projected Dividends (M)	358.00	400.14	442.01	483.60	524.93	565.98	599.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-1.32%	-0.32%	0.68%
Year 1 PV (M)	370.65	374.41	378.16
Year 2 PV (M)	379.26	386.98	394.78
Year 3 PV (M)	384.36	396.17	408.21
Year 4 PV (M)	386.46	402.37	418.76
Year 5 PV (M)	385.98	405.94	426.71
PV of Terminal Value (M)	10,549.24	11,094.69	11,662.48
Equity Value (M)	12,455.95	13,060.55	13,689.11
Shares Outstanding (M)	31.88	31.88	31.88
Fair Value	$390.66	$409.63	$429.34
Upside / Downside	78.38%	87.04%	96.05%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Money Partners Group Co.,Ltd. (8732.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener