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 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

Periods / Units / Analysis

Fundamentals

Valuations

Miscellaneous

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