DDM Analysis: 4062.T

Valuation Snapshot

Stable Growth	$42,646.86 - $50,286.36	$47,106.59
Multi-Stage	$26,118.90 - $28,782.89	$27,424.93
Blended Fair Value	$37,265.76
Current Price	$6,347.00
Upside	487.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.71%	3.05%	39.23	39.23	49.04	39.23	34.33	34.33	34.33	33.38	32.66	33.88
YoY Growth	-	-	0.00%	-20.00%	25.00%	14.28%	0.00%	0.00%	2.86%	2.21%	-3.62%	16.66%
Dividend Yield	-	-	0.62%	0.60%	0.61%	1.03%	0.57%	1.09%	1.79%	1.88%	1.69%	2.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37,615.00
(-) Cash Dividends Paid (M)	5,595.00
(=) Cash Retained (M)	32,020.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,523.00	4,701.88	2,821.13
Cash Retained (M)	32,020.00	32,020.00	32,020.00
(-) Cash Required (M)	-7,523.00	-4,701.88	-2,821.13
(=) Excess Retained (M)	24,497.00	27,318.13	29,198.88
(/) Shares Outstanding (M)	142.61	142.61	142.61
(=) Excess Retained per Share	171.78	191.56	204.75
LTM Dividend per Share	39.23	39.23	39.23
(+) Excess Retained per Share	171.78	191.56	204.75
(=) Adjusted Dividend	211.01	230.80	243.98
WACC / Discount Rate	0.90%	0.90%	0.90%
Growth Rate	1.05%	2.05%	3.05%
Fair Value	$42,646.86	$47,106.59	$50,286.36
Upside / Downside	571.92%	642.19%	692.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37,615.00	38,387.09	39,175.03	39,979.14	40,799.75	41,637.21	42,886.33
Payout Ratio	14.87%	29.90%	44.92%	59.95%	74.97%	90.00%	92.50%
Projected Dividends (M)	5,595.00	11,477.55	17,599.24	23,967.39	30,589.57	37,473.49	39,669.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.90%	0.90%	0.90%
Growth Rate	1.05%	2.05%	3.05%
Year 1 PV (M)	11,263.98	11,375.45	11,486.91
Year 2 PV (M)	16,950.37	17,287.50	17,627.96
Year 3 PV (M)	22,654.20	23,333.43	24,026.09
Year 4 PV (M)	28,375.53	29,515.51	30,689.50
Year 5 PV (M)	34,114.38	35,836.07	37,626.58
PV of Terminal Value (M)	3,611,385.78	3,793,645.89	3,983,191.49
Equity Value (M)	3,724,744.23	3,910,993.84	4,104,648.54
Shares Outstanding (M)	142.61	142.61	142.61
Fair Value	$26,118.90	$27,424.93	$28,782.89
Upside / Downside	311.52%	332.09%	353.49%

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

Ibiden Co.,Ltd. (4062.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener