DDM Analysis: 8732.T

Valuation Snapshot

Stable Growth	$193.13 - $301.41	$243.04
Multi-Stage	$390.66 - $429.34	$409.63
Blended Fair Value	$326.33
Current Price	$219.00
Upside	49.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.89%	15.16%	15.31	7.62	3.79	3.58	6.65	9.13	6.59	9.35	11.45	5.17
YoY Growth	-	-	100.82%	100.83%	6.14%	-46.23%	-27.15%	38.57%	-29.53%	-18.36%	121.21%	38.66%
Dividend Yield	-	-	6.05%	2.82%	1.45%	1.57%	3.34%	3.04%	1.70%	1.85%	2.28%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	639.00
(-) Cash Dividends Paid (M)	358.00
(=) Cash Retained (M)	281.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	127.80	79.88	47.93
Cash Retained (M)	281.00	281.00	281.00
(-) Cash Required (M)	-127.80	-79.88	-47.93
(=) Excess Retained (M)	153.20	201.13	233.08
(/) Shares Outstanding (M)	31.88	31.88	31.88
(=) Excess Retained per Share	4.80	6.31	7.31
LTM Dividend per Share	11.23	11.23	11.23
(+) Excess Retained per Share	4.80	6.31	7.31
(=) Adjusted Dividend	16.03	17.54	18.54
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-1.32%	-0.32%	0.68%
Fair Value	$193.13	$243.04	$301.41
Upside / Downside	-11.81%	10.98%	37.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	639.00	636.96	634.93	632.90	630.88	628.87	647.74
Payout Ratio	56.03%	62.82%	69.62%	76.41%	83.21%	90.00%	92.50%
Projected Dividends (M)	358.00	400.14	442.01	483.60	524.93	565.98	599.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-1.32%	-0.32%	0.68%
Year 1 PV (M)	370.65	374.41	378.16
Year 2 PV (M)	379.26	386.98	394.78
Year 3 PV (M)	384.36	396.17	408.21
Year 4 PV (M)	386.46	402.37	418.76
Year 5 PV (M)	385.98	405.94	426.71
PV of Terminal Value (M)	10,549.24	11,094.69	11,662.48
Equity Value (M)	12,455.95	13,060.55	13,689.11
Shares Outstanding (M)	31.88	31.88	31.88
Fair Value	$390.66	$409.63	$429.34
Upside / Downside	78.38%	87.04%	96.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Money Partners Group Co.,Ltd. (8732.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener