DDM Analysis: 4112.T

Valuation Snapshot

Stable Growth	$16,332.39 - $37,949.67	$35,564.40
Multi-Stage	$5,596.47 - $6,126.67	$5,856.69
Blended Fair Value	$20,710.55
Current Price	$1,455.00
Upside	1,323.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.15%	7.87%	61.32	51.62	45.03	39.63	35.97	36.15	36.24	43.11	35.88	35.97
YoY Growth	-	-	18.79%	14.63%	13.63%	10.18%	-0.51%	-0.25%	-15.92%	20.15%	-0.25%	25.16%
Dividend Yield	-	-	4.21%	1.88%	2.61%	2.40%	1.82%	1.66%	2.49%	2.58%	1.60%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,085.00
(-) Cash Dividends Paid (M)	670.00
(=) Cash Retained (M)	1,415.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	417.00	260.63	156.38
Cash Retained (M)	1,415.00	1,415.00	1,415.00
(-) Cash Required (M)	-417.00	-260.63	-156.38
(=) Excess Retained (M)	998.00	1,154.38	1,258.63
(/) Shares Outstanding (M)	10.93	10.93	10.93
(=) Excess Retained per Share	91.34	105.65	115.19
LTM Dividend per Share	61.32	61.32	61.32
(+) Excess Retained per Share	91.34	105.65	115.19
(=) Adjusted Dividend	152.66	166.97	176.51
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$16,332.39	$35,564.40	$37,949.67
Upside / Downside	1,022.50%	2,344.29%	2,508.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,085.00	2,220.53	2,364.86	2,518.57	2,682.28	2,856.63	2,942.33
Payout Ratio	32.13%	43.71%	55.28%	66.85%	78.43%	90.00%	92.50%
Projected Dividends (M)	670.00	970.53	1,307.31	1,683.76	2,103.63	2,570.97	2,721.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	902.86	911.42	919.98
Year 2 PV (M)	1,131.35	1,152.90	1,174.65
Year 3 PV (M)	1,355.53	1,394.45	1,434.10
Year 4 PV (M)	1,575.47	1,636.05	1,698.37
Year 5 PV (M)	1,791.21	1,877.73	1,967.55
PV of Terminal Value (M)	54,393.00	57,020.20	59,747.95
Equity Value (M)	61,149.42	63,992.74	66,942.60
Shares Outstanding (M)	10.93	10.93	10.93
Fair Value	$5,596.47	$5,856.69	$6,126.67
Upside / Downside	284.64%	302.52%	321.08%

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

Hodogaya Chemical Co., Ltd. (4112.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener