DDM Analysis: 3150.T

Valuation Snapshot

Stable Growth	$4,736.33 - $12,772.64	$7,278.88
Multi-Stage	$3,166.08 - $3,462.65	$3,311.67
Blended Fair Value	$5,295.27
Current Price	$2,374.00
Upside	123.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	44.35%	37.11%	51.96	31.84	18.71	16.73	14.17	8.29	6.30	6.69	2.49	2.47
YoY Growth	-	-	63.20%	70.16%	11.84%	18.06%	70.93%	31.67%	-5.91%	168.44%	0.79%	11.72%
Dividend Yield	-	-	2.19%	1.26%	0.63%	1.12%	0.74%	0.56%	0.67%	0.70%	1.01%	1.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,606.72
(-) Cash Dividends Paid (M)	369.48
(=) Cash Retained (M)	4,237.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	921.34	575.84	345.50
Cash Retained (M)	4,237.24	4,237.24	4,237.24
(-) Cash Required (M)	-921.34	-575.84	-345.50
(=) Excess Retained (M)	3,315.89	3,661.40	3,891.73
(/) Shares Outstanding (M)	23.11	23.11	23.11
(=) Excess Retained per Share	143.46	158.41	168.38
LTM Dividend per Share	15.99	15.99	15.99
(+) Excess Retained per Share	143.46	158.41	168.38
(=) Adjusted Dividend	159.45	174.40	184.36
WACC / Discount Rate	9.05%	9.05%	9.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,736.33	$7,278.88	$12,772.64
Upside / Downside	99.51%	206.61%	438.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,606.72	4,906.15	5,225.05	5,564.68	5,926.39	6,311.60	6,500.95
Payout Ratio	8.02%	24.42%	40.81%	57.21%	73.60%	90.00%	92.50%
Projected Dividends (M)	369.48	1,197.90	2,132.46	3,183.45	4,362.06	5,680.44	6,013.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.05%	9.05%	9.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,088.16	1,098.47	1,108.79
Year 2 PV (M)	1,759.63	1,793.15	1,826.98
Year 3 PV (M)	2,386.22	2,454.72	2,524.51
Year 4 PV (M)	2,970.12	3,084.34	3,201.83
Year 5 PV (M)	3,513.45	3,683.16	3,859.35
PV of Terminal Value (M)	61,460.26	64,428.81	67,510.98
Equity Value (M)	73,177.84	76,542.65	80,032.44
Shares Outstanding (M)	23.11	23.11	23.11
Fair Value	$3,166.08	$3,311.67	$3,462.65
Upside / Downside	33.36%	39.50%	45.86%

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

gremz,Inc. (3150.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener