DDM Analysis: 3242.T

Valuation Snapshot

Stable Growth	$10,839.46 - $21,811.02	$20,440.12
Multi-Stage	$3,300.83 - $3,616.74	$3,455.87
Blended Fair Value	$11,947.99
Current Price	$572.00
Upside	1,988.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.42%	9.98%	20.62	18.68	16.70	16.73	15.75	17.43	11.91	14.09	13.32	11.04
YoY Growth	-	-	10.38%	11.88%	-0.18%	6.20%	-9.64%	46.37%	-15.50%	5.82%	20.60%	38.66%
Dividend Yield	-	-	3.60%	4.88%	4.23%	5.58%	5.03%	6.41%	2.90%	4.03%	3.80%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,704.84
(-) Cash Dividends Paid (M)	360.00
(=) Cash Retained (M)	3,344.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	740.97	463.11	277.86
Cash Retained (M)	3,344.84	3,344.84	3,344.84
(-) Cash Required (M)	-740.97	-463.11	-277.86
(=) Excess Retained (M)	2,603.87	2,881.74	3,066.98
(/) Shares Outstanding (M)	33.78	33.78	33.78
(=) Excess Retained per Share	77.08	85.31	90.79
LTM Dividend per Share	10.66	10.66	10.66
(+) Excess Retained per Share	77.08	85.31	90.79
(=) Adjusted Dividend	87.74	95.96	101.45
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,839.46	$20,440.12	$21,811.02
Upside / Downside	1,795.01%	3,473.45%	3,713.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,704.84	3,945.66	4,202.12	4,475.26	4,766.15	5,075.95	5,228.23
Payout Ratio	9.72%	25.77%	41.83%	57.89%	73.94%	90.00%	92.50%
Projected Dividends (M)	360.00	1,016.94	1,757.76	2,590.59	3,524.26	4,568.36	4,836.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	947.20	956.18	965.16
Year 2 PV (M)	1,524.96	1,554.00	1,583.32
Year 3 PV (M)	2,093.37	2,153.46	2,214.69
Year 4 PV (M)	2,652.56	2,754.56	2,859.49
Year 5 PV (M)	3,202.63	3,357.31	3,517.92
PV of Terminal Value (M)	101,084.98	105,967.43	111,036.73
Equity Value (M)	111,505.69	116,742.95	122,177.32
Shares Outstanding (M)	33.78	33.78	33.78
Fair Value	$3,300.83	$3,455.87	$3,616.74
Upside / Downside	477.07%	504.17%	532.30%

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

Urbanet Corporation Co.,Ltd. (3242.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener