DDM Analysis: 2612.T

Valuation Snapshot

Stable Growth	$4,509.99 - $8,685.07	$6,179.50
Multi-Stage	$7,282.68 - $8,000.89	$7,634.91
Blended Fair Value	$6,907.20
Current Price	$3,770.00
Upside	83.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.56%	6.98%	100.07	100.18	109.96	84.97	110.07	119.95	149.83	117.35	61.17	40.75
YoY Growth	-	-	-0.11%	-8.89%	29.41%	-22.80%	-8.24%	-19.94%	27.69%	91.83%	50.13%	-20.04%
Dividend Yield	-	-	2.75%	2.74%	3.16%	2.42%	2.73%	3.20%	3.77%	1.94%	1.20%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,646.00
(-) Cash Dividends Paid (M)	919.00
(=) Cash Retained (M)	1,727.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	529.20	330.75	198.45
Cash Retained (M)	1,727.00	1,727.00	1,727.00
(-) Cash Required (M)	-529.20	-330.75	-198.45
(=) Excess Retained (M)	1,197.80	1,396.25	1,528.55
(/) Shares Outstanding (M)	9.20	9.20	9.20
(=) Excess Retained per Share	130.15	151.71	166.08
LTM Dividend per Share	99.85	99.85	99.85
(+) Excess Retained per Share	130.15	151.71	166.08
(=) Adjusted Dividend	230.00	251.56	265.94
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$4,509.99	$6,179.50	$8,685.07
Upside / Downside	19.63%	63.91%	130.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,646.00	2,702.92	2,761.07	2,820.47	2,881.15	2,943.14	3,031.43
Payout Ratio	34.73%	45.79%	56.84%	67.89%	78.95%	90.00%	92.50%
Projected Dividends (M)	919.00	1,237.54	1,569.37	1,914.90	2,274.56	2,648.82	2,804.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	1,152.70	1,164.09	1,175.49
Year 2 PV (M)	1,361.55	1,388.60	1,415.92
Year 3 PV (M)	1,547.42	1,593.77	1,641.03
Year 4 PV (M)	1,712.04	1,780.76	1,851.52
Year 5 PV (M)	1,857.05	1,950.68	2,048.04
PV of Terminal Value (M)	59,395.30	62,389.89	65,504.06
Equity Value (M)	67,026.05	70,267.78	73,636.06
Shares Outstanding (M)	9.20	9.20	9.20
Fair Value	$7,282.68	$7,634.91	$8,000.89
Upside / Downside	93.17%	102.52%	112.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kadoya Sesame Mills Incorporated (2612.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener