DDM Analysis: 2428.T

Valuation Snapshot

Stable Growth	$605.03 - $968.08	$769.52
Multi-Stage	$967.77 - $1,062.27	$1,014.12
Blended Fair Value	$891.82
Current Price	$716.00
Upside	24.56%
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	-14.92%	-0.91%	22.03	16.73	14.05	15.33	13.00	49.40	48.91	49.74	39.20	25.14
YoY Growth	-	-	31.68%	19.08%	-8.38%	17.96%	-73.69%	1.01%	-1.68%	26.91%	55.94%	4.18%
Dividend Yield	-	-	3.08%	2.26%	2.39%	2.59%	2.47%	8.26%	6.88%	4.80%	3.29%	1.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,090.10
(-) Cash Dividends Paid (M)	417.38
(=) Cash Retained (M)	672.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	218.02	136.26	81.76
Cash Retained (M)	672.73	672.73	672.73
(-) Cash Required (M)	-218.02	-136.26	-81.76
(=) Excess Retained (M)	454.71	536.47	590.97
(/) Shares Outstanding (M)	18.96	18.96	18.96
(=) Excess Retained per Share	23.98	28.29	31.16
LTM Dividend per Share	22.01	22.01	22.01
(+) Excess Retained per Share	23.98	28.29	31.16
(=) Adjusted Dividend	45.99	50.30	53.17
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	0.08%	1.08%	2.08%
Fair Value	$605.03	$769.52	$968.08
Upside / Downside	-15.50%	7.48%	35.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,090.10	1,101.86	1,113.74	1,125.74	1,137.88	1,150.15	1,184.65
Payout Ratio	38.29%	48.63%	58.97%	69.32%	79.66%	90.00%	92.50%
Projected Dividends (M)	417.38	535.83	656.80	780.31	906.41	1,035.13	1,095.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	0.08%	1.08%	2.08%
Year 1 PV (M)	492.67	497.60	502.52
Year 2 PV (M)	555.25	566.40	577.67
Year 3 PV (M)	606.53	624.89	643.62
Year 4 PV (M)	647.79	674.07	701.15
Year 5 PV (M)	680.20	714.87	750.94
PV of Terminal Value (M)	15,370.71	16,154.14	16,969.20
Equity Value (M)	18,353.15	19,231.98	20,145.10
Shares Outstanding (M)	18.96	18.96	18.96
Fair Value	$967.77	$1,014.12	$1,062.27
Upside / Downside	35.16%	41.64%	48.36%

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

Wellnet Corporation (2428.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener