DDM Analysis: 4188.T

Valuation Snapshot

Stable Growth	$1,612.02 - $3,695.87	$2,351.61
Multi-Stage	$2,139.95 - $2,348.34	$2,242.17
Blended Fair Value	$2,296.89
Current Price	$851.30
Upside	169.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.33%	9.95%	32.34	31.32	30.29	27.25	24.21	40.35	37.55	27.60	16.65	14.57
YoY Growth	-	-	3.26%	3.38%	11.17%	12.54%	-39.98%	7.45%	36.04%	65.81%	14.29%	16.27%
Dividend Yield	-	-	4.27%	3.41%	3.51%	3.70%	2.59%	6.43%	4.83%	2.98%	1.79%	3.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	114,231.00
(-) Cash Dividends Paid (M)	45,542.00
(=) Cash Retained (M)	68,689.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,846.20	14,278.88	8,567.33
Cash Retained (M)	68,689.00	68,689.00	68,689.00
(-) Cash Required (M)	-22,846.20	-14,278.88	-8,567.33
(=) Excess Retained (M)	45,842.80	54,410.13	60,121.68
(/) Shares Outstanding (M)	1,407.89	1,407.89	1,407.89
(=) Excess Retained per Share	32.56	38.65	42.70
LTM Dividend per Share	32.35	32.35	32.35
(+) Excess Retained per Share	32.56	38.65	42.70
(=) Adjusted Dividend	64.91	70.99	75.05
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.24%	3.24%	4.24%
Fair Value	$1,612.02	$2,351.61	$3,695.87
Upside / Downside	89.36%	176.24%	334.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	114,231.00	117,932.17	121,753.25	125,698.15	129,770.86	133,975.53	137,994.79
Payout Ratio	39.87%	49.89%	59.92%	69.95%	79.97%	90.00%	92.50%
Projected Dividends (M)	45,542.00	58,841.86	72,955.77	87,922.50	103,782.51	120,577.97	127,645.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.24%	3.24%	4.24%
Year 1 PV (M)	54,789.05	55,324.94	55,860.83
Year 2 PV (M)	63,252.02	64,495.39	65,750.87
Year 3 PV (M)	70,977.74	73,080.85	75,225.11
Year 4 PV (M)	78,010.61	81,107.73	84,296.18
Year 5 PV (M)	84,392.69	88,601.40	92,976.37
PV of Terminal Value (M)	2,661,392.61	2,794,117.77	2,932,086.15
Equity Value (M)	3,012,814.71	3,156,728.09	3,306,195.51
Shares Outstanding (M)	1,407.89	1,407.89	1,407.89
Fair Value	$2,139.95	$2,242.17	$2,348.34
Upside / Downside	151.37%	163.38%	175.85%

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

Analysis Mode

Ticker

Industry

Sector

Mitsubishi Chemical Group Corporation (4188.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener