DDM Analysis: 9742.T

Valuation Snapshot

Stable Growth	$585.26 - $906.43	$734.09
Multi-Stage	$1,251.10 - $1,373.30	$1,311.02
Blended Fair Value	$1,022.55
Current Price	$2,016.00
Upside	-49.28%
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	7.85%	4.47%	49.94	49.84	39.94	50.61	45.61	34.22	25.67	25.09	21.05	23.98
YoY Growth	-	-	0.19%	24.79%	-21.08%	10.96%	33.29%	33.33%	2.30%	19.18%	-12.22%	-25.63%
Dividend Yield	-	-	3.00%	2.73%	2.66%	3.12%	3.30%	2.51%	2.18%	2.36%	1.87%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,298.00
(-) Cash Dividends Paid (M)	1,142.00
(=) Cash Retained (M)	156.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	259.60	162.25	97.35
Cash Retained (M)	156.00	156.00	156.00
(-) Cash Required (M)	-259.60	-162.25	-97.35
(=) Excess Retained (M)	-103.60	-6.25	58.65
(/) Shares Outstanding (M)	20.81	20.81	20.81
(=) Excess Retained per Share	-4.98	-0.30	2.82
LTM Dividend per Share	54.89	54.89	54.89
(+) Excess Retained per Share	-4.98	-0.30	2.82
(=) Adjusted Dividend	49.91	54.59	57.71
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-1.57%	-0.57%	0.43%
Fair Value	$585.26	$734.09	$906.43
Upside / Downside	-70.97%	-63.59%	-55.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,298.00	1,290.62	1,283.27	1,275.97	1,268.71	1,261.50	1,299.34
Payout Ratio	87.98%	88.39%	88.79%	89.19%	89.60%	90.00%	92.50%
Projected Dividends (M)	1,142.00	1,140.71	1,139.40	1,138.07	1,136.72	1,135.35	1,201.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-1.57%	-0.57%	0.43%
Year 1 PV (M)	1,057.10	1,067.84	1,078.57
Year 2 PV (M)	978.48	998.47	1,018.65
Year 3 PV (M)	905.70	933.58	962.04
Year 4 PV (M)	838.31	872.90	908.55
Year 5 PV (M)	775.92	816.14	858.02
PV of Terminal Value (M)	21,475.12	22,588.38	23,747.34
Equity Value (M)	26,030.63	27,277.31	28,573.17
Shares Outstanding (M)	20.81	20.81	20.81
Fair Value	$1,251.10	$1,311.02	$1,373.30
Upside / Downside	-37.94%	-34.97%	-31.88%

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

Analysis Mode

Ticker

Industry

Sector

INES Corporation (9742.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener