DDM Analysis: 9422.T

Valuation Snapshot

Stable Growth	$1,314.38 - $2,573.90	$1,812.32
Multi-Stage	$1,682.28 - $1,845.13	$1,762.17
Blended Fair Value	$1,787.25
Current Price	$1,908.00
Upside	-6.33%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	6.32%	10.22%	70.01	60.02	60.02	65.02	59.99	51.52	44.48	33.73	32.25	26.47
YoY Growth	-	-	16.65%	0.00%	-7.70%	8.38%	16.44%	15.83%	31.88%	4.57%	21.88%	0.00%
Dividend Yield	-	-	5.27%	4.00%	4.22%	4.58%	3.11%	2.67%	3.47%	2.54%	3.64%	2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,616.00
(-) Cash Dividends Paid (M)	1,179.00
(=) Cash Retained (M)	2,437.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	723.20	452.00	271.20
Cash Retained (M)	2,437.00	2,437.00	2,437.00
(-) Cash Required (M)	-723.20	-452.00	-271.20
(=) Excess Retained (M)	1,713.80	1,985.00	2,165.80
(/) Shares Outstanding (M)	44.74	44.74	44.74
(=) Excess Retained per Share	38.31	44.37	48.41
LTM Dividend per Share	26.35	26.35	26.35
(+) Excess Retained per Share	38.31	44.37	48.41
(=) Adjusted Dividend	64.66	70.72	74.76
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.15%	3.15%	4.15%
Fair Value	$1,314.38	$1,812.32	$2,573.90
Upside / Downside	-31.11%	-5.01%	34.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,616.00	3,729.87	3,847.32	3,968.48	4,093.45	4,222.35	4,349.02
Payout Ratio	32.61%	44.08%	55.56%	67.04%	78.52%	90.00%	92.50%
Projected Dividends (M)	1,179.00	1,644.28	2,137.69	2,660.55	3,214.21	3,800.11	4,022.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.15%	3.15%	4.15%
Year 1 PV (M)	1,519.34	1,534.21	1,549.08
Year 2 PV (M)	1,825.16	1,861.07	1,897.33
Year 3 PV (M)	2,098.97	2,161.22	2,224.69
Year 4 PV (M)	2,343.09	2,436.20	2,532.05
Year 5 PV (M)	2,559.70	2,687.47	2,820.29
PV of Terminal Value (M)	64,915.02	68,155.31	71,523.72
Equity Value (M)	75,261.28	78,835.48	82,547.17
Shares Outstanding (M)	44.74	44.74	44.74
Fair Value	$1,682.28	$1,762.17	$1,845.13
Upside / Downside	-11.83%	-7.64%	-3.29%

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

Conexio Corporation (9422.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener