DDM Analysis: 9303.T

Valuation Snapshot

Stable Growth	$23,470.56 - $56,134.07	$52,605.85
Multi-Stage	$8,232.21 - $9,010.44	$8,614.17
Blended Fair Value	$30,610.01
Current Price	$3,115.00
Upside	882.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.85%	13.50%	102.45	103.03	113.31	65.41	57.32	51.28	38.39	37.70	34.69	30.08
YoY Growth	-	-	-0.57%	-9.07%	73.23%	14.11%	11.79%	33.58%	1.82%	8.69%	15.32%	4.12%
Dividend Yield	-	-	3.45%	3.92%	4.79%	3.26%	3.59%	3.96%	2.71%	2.81%	2.44%	2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,809.00
(-) Cash Dividends Paid (M)	8,006.00
(=) Cash Retained (M)	13,803.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,361.80	2,726.13	1,635.68
Cash Retained (M)	13,803.00	13,803.00	13,803.00
(-) Cash Required (M)	-4,361.80	-2,726.13	-1,635.68
(=) Excess Retained (M)	9,441.20	11,076.88	12,167.33
(/) Shares Outstanding (M)	77.27	77.27	77.27
(=) Excess Retained per Share	122.19	143.36	157.47
LTM Dividend per Share	103.62	103.62	103.62
(+) Excess Retained per Share	122.19	143.36	157.47
(=) Adjusted Dividend	225.81	246.98	261.09
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$23,470.56	$52,605.85	$56,134.07
Upside / Downside	653.47%	1,588.79%	1,702.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,809.00	23,226.59	24,736.31	26,344.17	28,056.54	29,880.22	30,776.63
Payout Ratio	36.71%	47.37%	58.03%	68.68%	79.34%	90.00%	92.50%
Projected Dividends (M)	8,006.00	11,001.90	14,353.44	18,094.19	22,260.60	26,892.20	28,468.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,231.98	10,328.97	10,425.95
Year 2 PV (M)	12,414.81	12,651.28	12,889.97
Year 3 PV (M)	14,555.11	14,972.93	15,398.68
Year 4 PV (M)	16,653.49	17,293.94	17,952.68
Year 5 PV (M)	18,710.56	19,614.28	20,552.60
PV of Terminal Value (M)	563,505.40	590,722.93	618,982.13
Equity Value (M)	636,071.35	665,584.32	696,202.01
Shares Outstanding (M)	77.27	77.27	77.27
Fair Value	$8,232.21	$8,614.17	$9,010.44
Upside / Downside	164.28%	176.54%	189.26%

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

Analysis Mode

Ticker

Industry

Sector

The Sumitomo Warehouse Co., Ltd. (9303.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener