DDM Analysis: 4912.T

Valuation Snapshot

Stable Growth	$1,245.62 - $2,475.54	$1,727.05
Multi-Stage	$1,876.06 - $2,060.10	$1,966.32
Blended Fair Value	$1,846.69
Current Price	$1,490.00
Upside	23.94%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.64%	10.49%	26.33	26.68	24.91	25.20	23.09	20.99	20.98	15.73	10.44	9.61
YoY Growth	-	-	-1.30%	7.11%	-1.13%	9.12%	10.02%	0.02%	33.36%	50.74%	8.61%	-1.04%
Dividend Yield	-	-	1.49%	1.94%	1.74%	1.85%	1.07%	0.91%	0.90%	0.73%	0.52%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,876.00
(-) Cash Dividends Paid (M)	7,509.00
(=) Cash Retained (M)	13,367.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,175.20	2,609.50	1,565.70
Cash Retained (M)	13,367.00	13,367.00	13,367.00
(-) Cash Required (M)	-4,175.20	-2,609.50	-1,565.70
(=) Excess Retained (M)	9,191.80	10,757.50	11,801.30
(/) Shares Outstanding (M)	276.79	276.79	276.79
(=) Excess Retained per Share	33.21	38.87	42.64
LTM Dividend per Share	27.13	27.13	27.13
(+) Excess Retained per Share	33.21	38.87	42.64
(=) Adjusted Dividend	60.34	65.99	69.77
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	1.51%	2.51%	3.51%
Fair Value	$1,245.62	$1,727.05	$2,475.54
Upside / Downside	-16.40%	15.91%	66.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,876.00	21,399.99	21,937.13	22,487.75	23,052.19	23,630.80	24,339.73
Payout Ratio	35.97%	46.78%	57.58%	68.39%	79.19%	90.00%	92.50%
Projected Dividends (M)	7,509.00	10,009.98	12,631.78	15,378.88	18,255.93	21,267.72	22,514.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	1.51%	2.51%	3.51%
Year 1 PV (M)	9,313.73	9,405.48	9,497.23
Year 2 PV (M)	10,935.66	11,152.18	11,370.83
Year 3 PV (M)	12,387.85	12,757.57	13,134.58
Year 4 PV (M)	13,682.50	14,229.68	14,793.11
Year 5 PV (M)	14,831.08	15,576.14	16,350.84
PV of Terminal Value (M)	458,123.30	481,137.72	505,067.92
Equity Value (M)	519,274.12	544,258.78	570,214.51
Shares Outstanding (M)	276.79	276.79	276.79
Fair Value	$1,876.06	$1,966.32	$2,060.10
Upside / Downside	25.91%	31.97%	38.26%

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

Lion Corporation (4912.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener