DDM Analysis: 2612.T

Valuation Snapshot

Stable Growth	$4,510.01 - $8,685.11	$6,179.52
Multi-Stage	$7,282.71 - $8,000.92	$7,634.94
Blended Fair Value	$6,907.23
Current Price	$3,770.00
Upside	83.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.56%	6.98%	100.07	100.18	109.96	84.97	110.07	119.95	149.83	117.35	61.17	40.75
YoY Growth	-	-	-0.11%	-8.89%	29.41%	-22.80%	-8.24%	-19.94%	27.69%	91.83%	50.13%	-20.04%
Dividend Yield	-	-	2.75%	2.74%	3.16%	2.42%	2.73%	3.20%	3.77%	1.94%	1.20%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,646.00
(-) Cash Dividends Paid (M)	919.00
(=) Cash Retained (M)	1,727.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	529.20	330.75	198.45
Cash Retained (M)	1,727.00	1,727.00	1,727.00
(-) Cash Required (M)	-529.20	-330.75	-198.45
(=) Excess Retained (M)	1,197.80	1,396.25	1,528.55
(/) Shares Outstanding (M)	9.20	9.20	9.20
(=) Excess Retained per Share	130.15	151.71	166.08
LTM Dividend per Share	99.85	99.85	99.85
(+) Excess Retained per Share	130.15	151.71	166.08
(=) Adjusted Dividend	230.00	251.56	265.94
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$4,510.01	$6,179.52	$8,685.11
Upside / Downside	19.63%	63.91%	130.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,646.00	2,702.92	2,761.07	2,820.47	2,881.15	2,943.14	3,031.43
Payout Ratio	34.73%	45.79%	56.84%	67.89%	78.95%	90.00%	92.50%
Projected Dividends (M)	919.00	1,237.54	1,569.37	1,914.90	2,274.56	2,648.82	2,804.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	1,152.70	1,164.09	1,175.49
Year 2 PV (M)	1,361.55	1,388.60	1,415.92
Year 3 PV (M)	1,547.42	1,593.77	1,641.03
Year 4 PV (M)	1,712.04	1,780.76	1,851.52
Year 5 PV (M)	1,857.05	1,950.68	2,048.05
PV of Terminal Value (M)	59,395.61	62,390.21	65,504.40
Equity Value (M)	67,026.36	70,268.11	73,636.41
Shares Outstanding (M)	9.20	9.20	9.20
Fair Value	$7,282.71	$7,634.94	$8,000.92
Upside / Downside	93.18%	102.52%	112.23%

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

Ticker

Industry

Sector

Kadoya Sesame Mills Incorporated (2612.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener