DDM Analysis: 5101.T

Valuation Snapshot

Stable Growth	$32,573.77 - $79,623.67	$74,619.04
Multi-Stage	$11,504.82 - $12,597.49	$12,041.10
Blended Fair Value	$43,330.07
Current Price	$3,972.00
Upside	990.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.17%	7.13%	96.71	67.49	66.46	64.42	65.38	62.37	62.29	57.29	52.27	54.46
YoY Growth	-	-	43.30%	1.55%	3.17%	-1.48%	4.83%	0.13%	8.72%	9.61%	-4.03%	12.16%
Dividend Yield	-	-	2.81%	1.75%	2.38%	3.81%	3.30%	4.64%	2.97%	2.33%	2.40%	2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	63,875.00
(-) Cash Dividends Paid (M)	15,717.00
(=) Cash Retained (M)	48,158.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,775.00	7,984.38	4,790.63
Cash Retained (M)	48,158.00	48,158.00	48,158.00
(-) Cash Required (M)	-12,775.00	-7,984.38	-4,790.63
(=) Excess Retained (M)	35,383.00	40,173.63	43,367.38
(/) Shares Outstanding (M)	159.54	159.54	159.54
(=) Excess Retained per Share	221.78	251.81	271.83
LTM Dividend per Share	98.51	98.51	98.51
(+) Excess Retained per Share	221.78	251.81	271.83
(=) Adjusted Dividend	320.30	350.32	370.34
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,573.77	$74,619.04	$79,623.67
Upside / Downside	720.08%	1,778.63%	1,904.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	63,875.00	68,026.88	72,448.62	77,157.78	82,173.04	87,514.29	90,139.71
Payout Ratio	24.61%	37.68%	50.76%	63.84%	76.92%	90.00%	92.50%
Projected Dividends (M)	15,717.00	25,635.72	36,777.47	49,259.34	63,208.47	78,762.86	83,379.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,836.71	24,062.66	24,288.60
Year 2 PV (M)	31,796.81	32,402.45	33,013.81
Year 3 PV (M)	39,599.63	40,736.40	41,894.71
Year 4 PV (M)	47,247.48	49,064.49	50,933.40
Year 5 PV (M)	54,742.64	57,386.73	60,132.01
PV of Terminal Value (M)	1,638,252.72	1,717,380.93	1,799,537.58
Equity Value (M)	1,835,476.00	1,921,033.65	2,009,800.10
Shares Outstanding (M)	159.54	159.54	159.54
Fair Value	$11,504.82	$12,041.10	$12,597.49
Upside / Downside	189.65%	203.15%	217.16%

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

The Yokohama Rubber Co., Ltd. (5101.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener