DDM Analysis: 4792.T

Valuation Snapshot

Stable Growth	$8,648.25 - $24,878.23	$23,314.55
Multi-Stage	$3,498.32 - $3,824.85	$3,658.61
Blended Fair Value	$13,486.58
Current Price	$1,860.00
Upside	625.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.07%	13.54%	80.87	65.81	50.80	39.80	37.79	45.75	45.74	36.03	31.11	27.50
YoY Growth	-	-	22.89%	29.55%	27.64%	5.30%	-17.38%	0.02%	26.93%	15.84%	13.12%	21.04%
Dividend Yield	-	-	5.00%	3.15%	3.15%	3.63%	3.22%	3.41%	2.22%	1.13%	1.65%	2.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,389.65
(-) Cash Dividends Paid (M)	1,469.76
(=) Cash Retained (M)	919.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	477.93	298.71	179.22
Cash Retained (M)	919.89	919.89	919.89
(-) Cash Required (M)	-477.93	-298.71	-179.22
(=) Excess Retained (M)	441.96	621.18	740.67
(/) Shares Outstanding (M)	19.10	19.10	19.10
(=) Excess Retained per Share	23.14	32.52	38.77
LTM Dividend per Share	76.94	76.94	76.94
(+) Excess Retained per Share	23.14	32.52	38.77
(=) Adjusted Dividend	100.08	109.46	115.71
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$8,648.25	$23,314.55	$24,878.23
Upside / Downside	364.96%	1,153.47%	1,237.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,389.65	2,544.98	2,710.40	2,886.58	3,074.21	3,274.03	3,372.25
Payout Ratio	61.51%	67.20%	72.90%	78.60%	84.30%	90.00%	92.50%
Projected Dividends (M)	1,469.76	1,710.33	1,975.97	2,268.91	2,591.59	2,946.63	3,119.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,587.58	1,602.62	1,617.67
Year 2 PV (M)	1,702.50	1,734.93	1,767.66
Year 3 PV (M)	1,814.59	1,866.68	1,919.76
Year 4 PV (M)	1,923.89	1,997.88	2,073.98
Year 5 PV (M)	2,030.46	2,128.53	2,230.35
PV of Terminal Value (M)	57,768.48	60,558.72	63,455.75
Equity Value (M)	66,827.50	69,889.36	73,065.18
Shares Outstanding (M)	19.10	19.10	19.10
Fair Value	$3,498.32	$3,658.61	$3,824.85
Upside / Downside	88.08%	96.70%	105.64%

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

YAMADA Consulting Group Co.,Ltd. (4792.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener