DDM Analysis: 7187.T

Valuation Snapshot

Stable Growth	$18,719.34 - $25,301.91	$23,711.59
Multi-Stage	$4,197.09 - $4,599.86	$4,394.75
Blended Fair Value	$14,053.17
Current Price	$1,341.00
Upside	947.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	44.83	34.83	24.85	9.86	0.00	0.00	2.20	1.21	0.00	0.00
YoY Growth	-	-	28.73%	40.13%	151.98%	0.00%	0.00%	-100.00%	82.28%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.34%	2.55%	2.23%	0.99%	0.00%	0.00%	1.37%	0.33%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,283.07
(-) Cash Dividends Paid (M)	200.87
(=) Cash Retained (M)	2,082.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	456.61	285.38	171.23
Cash Retained (M)	2,082.19	2,082.19	2,082.19
(-) Cash Required (M)	-456.61	-285.38	-171.23
(=) Excess Retained (M)	1,625.58	1,796.81	1,910.96
(/) Shares Outstanding (M)	17.95	17.95	17.95
(=) Excess Retained per Share	90.59	100.13	106.49
LTM Dividend per Share	11.19	11.19	11.19
(+) Excess Retained per Share	90.59	100.13	106.49
(=) Adjusted Dividend	101.78	111.32	117.68
WACC / Discount Rate	6.07%	6.07%	6.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,719.34	$23,711.59	$25,301.91
Upside / Downside	1,295.92%	1,668.20%	1,786.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,283.07	2,431.47	2,589.51	2,757.83	2,937.09	3,128.00	3,221.84
Payout Ratio	8.80%	25.04%	41.28%	57.52%	73.76%	90.00%	92.50%
Projected Dividends (M)	200.87	608.81	1,068.92	1,586.29	2,166.39	2,815.20	2,980.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.07%	6.07%	6.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	568.56	573.95	579.34
Year 2 PV (M)	932.26	950.02	967.94
Year 3 PV (M)	1,292.02	1,329.10	1,366.90
Year 4 PV (M)	1,647.85	1,711.22	1,776.40
Year 5 PV (M)	1,999.80	2,096.39	2,196.68
PV of Terminal Value (M)	68,876.75	72,203.52	75,657.62
Equity Value (M)	75,317.23	78,864.21	82,544.88
Shares Outstanding (M)	17.95	17.95	17.95
Fair Value	$4,197.09	$4,394.75	$4,599.86
Upside / Downside	212.98%	227.72%	243.02%

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

J-Lease Co.,Ltd. (7187.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener