DDM Analysis: 9719.T

Valuation Snapshot

Stable Growth	$33,162.86 - $39,071.47	$36,615.69
Multi-Stage	$7,306.16 - $8,002.81	$7,648.05
Blended Fair Value	$22,131.87
Current Price	$4,429.00
Upside	399.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.50%	15.99%	65.97	53.96	49.28	46.60	43.27	38.28	32.45	31.62	27.45	19.96
YoY Growth	-	-	22.27%	9.48%	5.76%	7.70%	13.03%	17.97%	2.64%	15.16%	37.53%	33.36%
Dividend Yield	-	-	1.52%	1.71%	2.18%	2.03%	1.96%	2.19%	1.79%	1.84%	1.63%	1.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	61,413.00
(-) Cash Dividends Paid (M)	22,189.00
(=) Cash Retained (M)	39,224.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,282.60	7,676.63	4,605.98
Cash Retained (M)	39,224.00	39,224.00	39,224.00
(-) Cash Required (M)	-12,282.60	-7,676.63	-4,605.98
(=) Excess Retained (M)	26,941.40	31,547.38	34,618.03
(/) Shares Outstanding (M)	312.59	312.59	312.59
(=) Excess Retained per Share	86.19	100.92	110.74
LTM Dividend per Share	70.98	70.98	70.98
(+) Excess Retained per Share	86.19	100.92	110.74
(=) Adjusted Dividend	157.17	171.90	181.73
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,162.86	$36,615.69	$39,071.47
Upside / Downside	648.77%	726.73%	782.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	61,413.00	65,404.85	69,656.16	74,183.81	79,005.76	84,141.13	86,665.37
Payout Ratio	36.13%	46.90%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	22,189.00	30,677.90	40,176.61	50,780.54	62,593.23	75,727.02	80,165.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28,728.81	29,001.12	29,273.43
Year 2 PV (M)	35,233.62	35,904.73	36,582.16
Year 3 PV (M)	41,703.58	42,900.74	44,120.60
Year 4 PV (M)	48,138.82	49,990.10	51,894.28
Year 5 PV (M)	54,539.48	57,173.76	59,908.85
PV of Terminal Value (M)	2,075,517.09	2,175,765.34	2,279,850.33
Equity Value (M)	2,283,861.41	2,390,735.79	2,501,629.65
Shares Outstanding (M)	312.59	312.59	312.59
Fair Value	$7,306.16	$7,648.05	$8,002.81
Upside / Downside	64.96%	72.68%	80.69%

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

SCSK Corporation (9719.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener