DDM Analysis: 4708.T

Valuation Snapshot

Stable Growth	$765.25 - $1,268.84	$987.98
Multi-Stage	$1,379.98 - $1,515.69	$1,446.53
Blended Fair Value	$1,217.26
Current Price	$1,457.00
Upside	-16.45%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	4.15%	-2.47%	43.00	44.82	40.84	39.33	38.26	35.09	30.85	30.86	30.84	46.76
YoY Growth	-	-	-4.06%	9.74%	3.84%	2.78%	9.05%	13.75%	-0.05%	0.06%	-34.04%	-15.35%
Dividend Yield	-	-	2.95%	4.19%	3.01%	3.92%	3.04%	2.22%	2.52%	2.90%	2.25%	4.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,301.00
(-) Cash Dividends Paid (M)	2,134.99
(=) Cash Retained (M)	2,166.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	860.20	537.63	322.58
Cash Retained (M)	2,166.01	2,166.01	2,166.01
(-) Cash Required (M)	-860.20	-537.63	-322.58
(=) Excess Retained (M)	1,305.81	1,628.38	1,843.43
(/) Shares Outstanding (M)	64.84	64.84	64.84
(=) Excess Retained per Share	20.14	25.11	28.43
LTM Dividend per Share	32.93	32.93	32.93
(+) Excess Retained per Share	20.14	25.11	28.43
(=) Adjusted Dividend	53.07	58.04	61.36
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-0.10%	0.90%	1.90%
Fair Value	$765.25	$987.98	$1,268.84
Upside / Downside	-47.48%	-32.19%	-12.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,301.00	4,339.59	4,378.53	4,417.82	4,457.46	4,497.46	4,632.38
Payout Ratio	49.64%	57.71%	65.78%	73.86%	81.93%	90.00%	92.50%
Projected Dividends (M)	2,134.99	2,504.45	2,880.36	3,262.82	3,651.90	4,047.71	4,284.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-0.10%	0.90%	1.90%
Year 1 PV (M)	2,321.21	2,344.44	2,367.68
Year 2 PV (M)	2,474.29	2,524.07	2,574.35
Year 3 PV (M)	2,597.75	2,676.55	2,756.92
Year 4 PV (M)	2,694.80	2,804.33	2,917.17
Year 5 PV (M)	2,768.33	2,909.69	3,056.77
PV of Terminal Value (M)	76,618.60	80,531.02	84,601.65
Equity Value (M)	89,474.98	93,790.10	98,274.55
Shares Outstanding (M)	64.84	64.84	64.84
Fair Value	$1,379.98	$1,446.53	$1,515.69
Upside / Downside	-5.29%	-0.72%	4.03%

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

Relia, Inc. (4708.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener