DDM Analysis: 2229.T

Valuation Snapshot

Stable Growth	$3,168.99 - $8,404.64	$4,845.88
Multi-Stage	$3,803.56 - $4,172.30	$3,984.45
Blended Fair Value	$4,415.17
Current Price	$2,745.00
Upside	60.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.74%	9.08%	56.07	52.06	53.81	53.56	53.57	51.43	44.99	44.96	37.43	29.92
YoY Growth	-	-	7.70%	-3.26%	0.46%	-0.01%	4.17%	14.30%	0.07%	20.10%	25.12%	27.27%
Dividend Yield	-	-	2.04%	1.68%	1.97%	1.96%	2.09%	1.72%	1.53%	1.08%	0.85%	0.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,347.00
(-) Cash Dividends Paid (M)	7,257.00
(=) Cash Retained (M)	10,090.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,469.40	2,168.38	1,301.03
Cash Retained (M)	10,090.00	10,090.00	10,090.00
(-) Cash Required (M)	-3,469.40	-2,168.38	-1,301.03
(=) Excess Retained (M)	6,620.60	7,921.63	8,788.98
(/) Shares Outstanding (M)	124.94	124.94	124.94
(=) Excess Retained per Share	52.99	63.40	70.35
LTM Dividend per Share	58.09	58.09	58.09
(+) Excess Retained per Share	52.99	63.40	70.35
(=) Adjusted Dividend	111.08	121.49	128.43
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.71%	3.71%	4.71%
Fair Value	$3,168.99	$4,845.88	$8,404.64
Upside / Downside	15.45%	76.53%	206.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,347.00	17,990.52	18,657.92	19,350.08	20,067.91	20,812.37	21,436.74
Payout Ratio	41.83%	51.47%	61.10%	70.73%	80.37%	90.00%	92.50%
Projected Dividends (M)	7,257.00	9,259.27	11,400.10	13,687.03	16,127.95	18,731.13	19,828.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.71%	3.71%	4.71%
Year 1 PV (M)	8,625.72	8,709.70	8,793.68
Year 2 PV (M)	9,893.42	10,087.00	10,282.46
Year 3 PV (M)	11,065.36	11,391.72	11,724.44
Year 4 PV (M)	12,146.59	12,626.59	13,120.68
Year 5 PV (M)	13,141.90	13,794.24	14,472.23
PV of Terminal Value (M)	420,333.72	441,198.28	462,883.29
Equity Value (M)	475,206.71	497,807.54	521,276.78
Shares Outstanding (M)	124.94	124.94	124.94
Fair Value	$3,803.56	$3,984.45	$4,172.30
Upside / Downside	38.56%	45.15%	52.00%

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

Calbee, Inc. (2229.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener