DDM Analysis: 3543.T

Valuation Snapshot

Stable Growth	$1,817.48 - $3,278.52	$2,427.99
Multi-Stage	$2,890.16 - $3,173.18	$3,028.97
Blended Fair Value	$2,728.48
Current Price	$2,832.00
Upside	-3.66%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.55%	0.00%	54.18	52.51	52.66	46.53	44.62	50.17	49.45	48.80	23.70	0.00
YoY Growth	-	-	3.18%	-0.29%	13.18%	4.29%	-11.07%	1.46%	1.34%	105.88%	0.00%	0.00%
Dividend Yield	-	-	1.91%	1.99%	1.99%	2.10%	2.21%	2.70%	2.40%	2.28%	1.20%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,912.00
(-) Cash Dividends Paid (M)	2,458.00
(=) Cash Retained (M)	3,454.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,182.40	739.00	443.40
Cash Retained (M)	3,454.00	3,454.00	3,454.00
(-) Cash Required (M)	-1,182.40	-739.00	-443.40
(=) Excess Retained (M)	2,271.60	2,715.00	3,010.60
(/) Shares Outstanding (M)	45.50	45.50	45.50
(=) Excess Retained per Share	49.93	59.67	66.17
LTM Dividend per Share	54.03	54.03	54.03
(+) Excess Retained per Share	49.93	59.67	66.17
(=) Adjusted Dividend	103.96	113.70	120.20
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.97%	1.97%	2.97%
Fair Value	$1,817.48	$2,427.99	$3,278.52
Upside / Downside	-35.82%	-14.27%	15.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,912.00	6,028.18	6,146.64	6,267.44	6,390.60	6,516.19	6,711.67
Payout Ratio	41.58%	51.26%	60.95%	70.63%	80.32%	90.00%	92.50%
Projected Dividends (M)	2,458.00	3,090.12	3,746.13	4,426.73	5,132.63	5,864.57	6,208.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.97%	1.97%	2.97%
Year 1 PV (M)	2,866.60	2,894.99	2,923.38
Year 2 PV (M)	3,223.79	3,287.96	3,352.77
Year 3 PV (M)	3,533.94	3,639.99	3,748.13
Year 4 PV (M)	3,801.09	3,953.93	4,111.34
Year 5 PV (M)	4,028.99	4,232.51	4,444.16
PV of Terminal Value (M)	114,037.45	119,797.80	125,788.61
Equity Value (M)	131,491.86	137,807.18	144,368.40
Shares Outstanding (M)	45.50	45.50	45.50
Fair Value	$2,890.16	$3,028.97	$3,173.18
Upside / Downside	2.05%	6.96%	12.05%

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

KOMEDA Holdings Co., Ltd. (3543.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener