DDM Analysis: 9412.T

Valuation Snapshot

Stable Growth	$1,023.95 - $1,829.29	$1,362.67
Multi-Stage	$1,650.58 - $1,812.85	$1,730.16
Blended Fair Value	$1,546.42
Current Price	$1,395.00
Upside	10.85%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.12%	5.36%	21.98	21.44	18.43	18.80	18.86	18.85	18.85	19.89	15.71	14.13
YoY Growth	-	-	2.52%	16.33%	-1.93%	-0.36%	0.06%	0.00%	-5.23%	26.65%	11.19%	8.31%
Dividend Yield	-	-	1.52%	2.42%	3.23%	3.48%	4.66%	4.71%	4.30%	3.77%	3.25%	3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,159.00
(-) Cash Dividends Paid (M)	7,646.00
(=) Cash Retained (M)	13,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,231.80	2,644.88	1,586.93
Cash Retained (M)	13,513.00	13,513.00	13,513.00
(-) Cash Required (M)	-4,231.80	-2,644.88	-1,586.93
(=) Excess Retained (M)	9,281.20	10,868.13	11,926.08
(/) Shares Outstanding (M)	283.36	283.36	283.36
(=) Excess Retained per Share	32.75	38.35	42.09
LTM Dividend per Share	26.98	26.98	26.98
(+) Excess Retained per Share	32.75	38.35	42.09
(=) Adjusted Dividend	59.74	65.34	69.07
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	0.84%	1.84%	2.84%
Fair Value	$1,023.95	$1,362.67	$1,829.29
Upside / Downside	-26.60%	-2.32%	31.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,159.00	21,548.86	21,945.90	22,350.25	22,762.06	23,181.45	23,876.90
Payout Ratio	36.14%	46.91%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	7,646.00	10,108.30	12,658.73	15,299.72	18,033.74	20,863.31	22,086.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	0.84%	1.84%	2.84%
Year 1 PV (M)	9,378.29	9,471.29	9,564.29
Year 2 PV (M)	10,896.36	11,113.53	11,332.85
Year 3 PV (M)	12,218.56	12,585.67	12,960.06
Year 4 PV (M)	13,361.89	13,899.83	14,453.86
Year 5 PV (M)	14,342.03	15,067.38	15,821.79
PV of Terminal Value (M)	407,509.68	428,119.66	449,555.21
Equity Value (M)	467,706.81	490,257.37	513,688.07
Shares Outstanding (M)	283.36	283.36	283.36
Fair Value	$1,650.58	$1,730.16	$1,812.85
Upside / Downside	18.32%	24.03%	29.95%

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

SKY Perfect JSAT Holdings Inc. (9412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener