DDM Analysis: 4432.T

Valuation Snapshot

Stable Growth	$1,261.61 - $1,889.60	$1,559.48
Multi-Stage	$2,532.21 - $2,780.29	$2,653.84
Blended Fair Value	$2,106.66
Current Price	$3,290.00
Upside	-35.97%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2013
DPS	0.00%	0.00%	86.80	54.67	42.52	41.11	0.00	0.00	40.39	82.57	0.00	18.93
YoY Growth	-	-	58.77%	28.57%	3.45%	0.00%	0.00%	-100.00%	-51.09%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.29%	1.92%	1.79%	2.94%	0.00%	0.00%	2.04%	4.17%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,270.67
(-) Cash Dividends Paid (M)	3,610.70
(=) Cash Retained (M)	1,659.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,054.13	658.83	395.30
Cash Retained (M)	1,659.97	1,659.97	1,659.97
(-) Cash Required (M)	-1,054.13	-658.83	-395.30
(=) Excess Retained (M)	605.83	1,001.13	1,264.67
(/) Shares Outstanding (M)	34.76	34.76	34.76
(=) Excess Retained per Share	17.43	28.80	36.38
LTM Dividend per Share	103.87	103.87	103.87
(+) Excess Retained per Share	17.43	28.80	36.38
(=) Adjusted Dividend	121.30	132.67	140.25
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1,261.61	$1,559.48	$1,889.60
Upside / Downside	-61.65%	-52.60%	-42.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,270.67	5,217.96	5,165.78	5,114.13	5,062.98	5,012.35	5,162.73
Payout Ratio	68.51%	72.80%	77.10%	81.40%	85.70%	90.00%	92.50%
Projected Dividends (M)	3,610.70	3,798.91	3,982.99	4,163.01	4,339.03	4,511.12	4,775.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,500.71	3,536.43	3,572.15
Year 2 PV (M)	3,382.23	3,451.61	3,521.69
Year 3 PV (M)	3,257.61	3,358.35	3,461.15
Year 4 PV (M)	3,128.82	3,258.50	3,392.16
Year 5 PV (M)	2,997.57	3,153.66	3,316.19
PV of Terminal Value (M)	71,758.30	75,494.93	79,385.61
Equity Value (M)	88,025.25	92,253.48	96,648.96
Shares Outstanding (M)	34.76	34.76	34.76
Fair Value	$2,532.21	$2,653.84	$2,780.29
Upside / Downside	-23.03%	-19.34%	-15.49%

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

Analysis Mode

Ticker

Industry

Sector

WingArc1st Inc. (4432.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener