DDM Analysis: 6028.T

Valuation Snapshot

Stable Growth	$3,943.67 - $11,490.70	$6,201.10
Multi-Stage	$2,628.39 - $2,872.46	$2,748.21
Blended Fair Value	$4,474.66
Current Price	$4,840.00
Upside	-7.55%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.46%	0.00%	88.53	78.82	87.31	67.62	51.97	47.09	41.59	37.02	36.57	49.26
YoY Growth	-	-	12.31%	-9.72%	29.12%	30.11%	10.36%	13.23%	12.35%	1.21%	-25.75%	0.00%
Dividend Yield	-	-	1.83%	2.84%	2.68%	2.19%	1.54%	2.17%	1.95%	1.56%	2.06%	3.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,365.00
(-) Cash Dividends Paid (M)	3,810.00
(=) Cash Retained (M)	12,555.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,273.00	2,045.63	1,227.38
Cash Retained (M)	12,555.00	12,555.00	12,555.00
(-) Cash Required (M)	-3,273.00	-2,045.63	-1,227.38
(=) Excess Retained (M)	9,282.00	10,509.38	11,327.63
(/) Shares Outstanding (M)	104.31	104.31	104.31
(=) Excess Retained per Share	88.99	100.75	108.60
LTM Dividend per Share	36.53	36.53	36.53
(+) Excess Retained per Share	88.99	100.75	108.60
(=) Adjusted Dividend	125.51	137.28	145.12
WACC / Discount Rate	8.86%	8.86%	8.86%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,943.67	$6,201.10	$11,490.70
Upside / Downside	-18.52%	28.12%	137.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,365.00	17,428.73	18,561.59	19,768.10	21,053.02	22,421.47	23,094.11
Payout Ratio	23.28%	36.63%	49.97%	63.31%	76.66%	90.00%	92.50%
Projected Dividends (M)	3,810.00	6,383.29	9,275.01	12,515.69	16,138.46	20,179.32	21,362.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.86%	8.86%	8.86%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,808.83	5,863.89	5,918.95
Year 2 PV (M)	7,680.72	7,827.02	7,974.69
Year 3 PV (M)	9,431.61	9,702.36	9,978.24
Year 4 PV (M)	11,067.18	11,492.79	11,930.57
Year 5 PV (M)	12,592.88	13,201.12	13,832.64
PV of Terminal Value (M)	227,580.33	238,572.55	249,985.46
Equity Value (M)	274,161.55	286,659.72	299,620.54
Shares Outstanding (M)	104.31	104.31	104.31
Fair Value	$2,628.39	$2,748.21	$2,872.46
Upside / Downside	-45.69%	-43.22%	-40.65%

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

TechnoPro Holdings, Inc. (6028.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener