DDM Analysis: 7606.T

Valuation Snapshot

Stable Growth	$1,078.38 - $1,575.67	$1,318.44
Multi-Stage	$2,187.58 - $2,406.36	$2,294.82
Blended Fair Value	$1,806.63
Current Price	$2,140.00
Upside	-15.58%
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	-8.10%	-3.30%	55.20	53.14	24.74	7.24	62.70	84.21	80.12	80.01	85.34	86.06
YoY Growth	-	-	3.89%	114.79%	241.50%	-88.45%	-25.55%	5.11%	0.14%	-6.24%	-0.84%	11.44%
Dividend Yield	-	-	2.58%	2.58%	1.00%	0.35%	2.91%	4.62%	2.38%	1.93%	2.34%	2.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,982.00
(-) Cash Dividends Paid (M)	1,729.00
(=) Cash Retained (M)	2,253.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	796.40	497.75	298.65
Cash Retained (M)	2,253.00	2,253.00	2,253.00
(-) Cash Required (M)	-796.40	-497.75	-298.65
(=) Excess Retained (M)	1,456.60	1,755.25	1,954.35
(/) Shares Outstanding (M)	27.61	27.61	27.61
(=) Excess Retained per Share	52.76	63.58	70.79
LTM Dividend per Share	62.63	62.63	62.63
(+) Excess Retained per Share	52.76	63.58	70.79
(=) Adjusted Dividend	115.39	126.20	133.41
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	-2.84%	-1.84%	-0.84%
Fair Value	$1,078.38	$1,318.44	$1,575.67
Upside / Downside	-49.61%	-38.39%	-26.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,982.00	3,908.73	3,836.80	3,766.20	3,696.90	3,628.87	3,737.74
Payout Ratio	43.42%	52.74%	62.05%	71.37%	80.68%	90.00%	92.50%
Projected Dividends (M)	1,729.00	2,061.32	2,380.82	2,687.87	2,982.81	3,265.98	3,457.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	-2.84%	-1.84%	-0.84%
Year 1 PV (M)	1,896.98	1,916.51	1,936.03
Year 2 PV (M)	2,016.34	2,058.06	2,100.21
Year 3 PV (M)	2,094.90	2,160.26	2,226.95
Year 4 PV (M)	2,139.44	2,228.89	2,321.11
Year 5 PV (M)	2,155.80	2,269.04	2,387.00
PV of Terminal Value (M)	50,092.19	52,723.62	55,464.50
Equity Value (M)	60,395.65	63,356.38	66,435.81
Shares Outstanding (M)	27.61	27.61	27.61
Fair Value	$2,187.58	$2,294.82	$2,406.36
Upside / Downside	2.22%	7.23%	12.45%

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

Ticker

Industry

Sector

United Arrows Ltd. (7606.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener