DDM Analysis: 4369.T

Valuation Snapshot

Stable Growth	$15,145.15 - $35,227.18	$33,013.03
Multi-Stage	$5,150.31 - $5,640.67	$5,390.97
Blended Fair Value	$19,202.00
Current Price	$2,993.00
Upside	541.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	22.74%	52.42%	29.99	29.97	19.99	16.34	13.97	10.77	5.05	3.84	2.39	1.62
YoY Growth	-	-	0.05%	49.92%	22.33%	16.98%	29.77%	113.17%	31.66%	60.82%	47.58%	264.66%
Dividend Yield	-	-	1.18%	0.68%	0.91%	0.68%	0.38%	0.44%	0.35%	0.35%	0.32%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,756.23
(-) Cash Dividends Paid (M)	1,136.42
(=) Cash Retained (M)	4,619.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,151.25	719.53	431.72
Cash Retained (M)	4,619.81	4,619.81	4,619.81
(-) Cash Required (M)	-1,151.25	-719.53	-431.72
(=) Excess Retained (M)	3,468.56	3,900.28	4,188.09
(/) Shares Outstanding (M)	32.50	32.50	32.50
(=) Excess Retained per Share	106.74	120.02	128.88
LTM Dividend per Share	34.97	34.97	34.97
(+) Excess Retained per Share	106.74	120.02	128.88
(=) Adjusted Dividend	141.71	154.99	163.85
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15,145.15	$33,013.03	$35,227.18
Upside / Downside	406.02%	1,003.01%	1,076.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,756.23	6,130.38	6,528.86	6,953.24	7,405.20	7,886.53	8,123.13
Payout Ratio	19.74%	33.79%	47.85%	61.90%	75.95%	90.00%	92.50%
Projected Dividends (M)	1,136.42	2,071.70	3,123.77	4,303.84	5,624.14	7,097.88	7,513.90

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)	1,927.23	1,945.50	1,963.76
Year 2 PV (M)	2,703.27	2,754.76	2,806.74
Year 3 PV (M)	3,464.77	3,564.23	3,665.57
Year 4 PV (M)	4,211.91	4,373.89	4,540.49
Year 5 PV (M)	4,944.90	5,183.74	5,431.72
PV of Terminal Value (M)	150,116.42	157,367.10	164,895.28
Equity Value (M)	167,368.50	175,189.21	183,303.57
Shares Outstanding (M)	32.50	32.50	32.50
Fair Value	$5,150.31	$5,390.97	$5,640.67
Upside / Downside	72.08%	80.12%	88.46%

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

Tri Chemical Laboratories Inc. (4369.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener