DDM Analysis: 9828.T

Valuation Snapshot

Stable Growth	$18,446.17 - $53,902.25	$50,514.30
Multi-Stage	$7,350.39 - $8,046.70	$7,692.15
Blended Fair Value	$29,103.22
Current Price	$4,215.00
Upside	590.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	39.76%	34.92%	79.96	15.00	7.50	7.50	2.50	15.00	10.50	6.50	7.50	5.00
YoY Growth	-	-	433.14%	100.01%	0.00%	200.00%	-83.33%	42.85%	61.53%	-13.34%	49.99%	24.99%
Dividend Yield	-	-	1.90%	0.45%	0.45%	0.59%	0.20%	1.30%	0.66%	0.37%	0.66%	0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,786.00
(-) Cash Dividends Paid (M)	1,236.00
(=) Cash Retained (M)	3,550.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	957.20	598.25	358.95
Cash Retained (M)	3,550.00	3,550.00	3,550.00
(-) Cash Required (M)	-957.20	-598.25	-358.95
(=) Excess Retained (M)	2,592.80	2,951.75	3,191.05
(/) Shares Outstanding (M)	17.66	17.66	17.66
(=) Excess Retained per Share	146.83	167.16	180.71
LTM Dividend per Share	70.00	70.00	70.00
(+) Excess Retained per Share	146.83	167.16	180.71
(=) Adjusted Dividend	216.83	237.16	250.71
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,446.17	$50,514.30	$53,902.25
Upside / Downside	337.63%	1,098.44%	1,178.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,786.00	5,097.09	5,428.40	5,781.25	6,157.03	6,557.23	6,753.95
Payout Ratio	25.83%	38.66%	51.50%	64.33%	77.17%	90.00%	92.50%
Projected Dividends (M)	1,236.00	1,970.55	2,795.37	3,719.08	4,751.07	5,901.51	6,247.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,828.78	1,846.12	1,863.45
Year 2 PV (M)	2,407.63	2,453.48	2,499.78
Year 3 PV (M)	2,972.77	3,058.11	3,145.06
Year 4 PV (M)	3,524.46	3,660.00	3,799.41
Year 5 PV (M)	4,062.93	4,259.17	4,462.92
PV of Terminal Value (M)	114,998.01	120,552.45	126,319.48
Equity Value (M)	129,794.58	135,829.33	142,090.11
Shares Outstanding (M)	17.66	17.66	17.66
Fair Value	$7,350.39	$7,692.15	$8,046.70
Upside / Downside	74.39%	82.49%	90.91%

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

Genki Global Dining Concepts Corp (9828.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener