DDM Analysis: 2587.T

Valuation Snapshot

Stable Growth	$5,343.69 - $11,946.83	$7,728.52
Multi-Stage	$7,496.71 - $8,227.55	$7,855.20
Blended Fair Value	$7,791.86
Current Price	$4,625.00
Upside	68.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.02%	0.88%	95.00	81.00	78.00	78.00	78.00	78.00	77.00	76.00	69.00	64.00
YoY Growth	-	-	17.28%	3.85%	0.00%	0.00%	0.00%	1.29%	1.32%	10.14%	7.81%	-26.44%
Dividend Yield	-	-	1.92%	1.58%	1.58%	1.67%	1.90%	1.91%	1.48%	1.47%	1.47%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,600.00
(-) Cash Dividends Paid (M)	38,624.00
(=) Cash Retained (M)	46,976.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,120.00	10,700.00	6,420.00
Cash Retained (M)	46,976.00	46,976.00	46,976.00
(-) Cash Required (M)	-17,120.00	-10,700.00	-6,420.00
(=) Excess Retained (M)	29,856.00	36,276.00	40,556.00
(/) Shares Outstanding (M)	309.00	309.00	309.00
(=) Excess Retained per Share	96.62	117.40	131.25
LTM Dividend per Share	125.00	125.00	125.00
(+) Excess Retained per Share	96.62	117.40	131.25
(=) Adjusted Dividend	221.62	242.39	256.25
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	2.02%	3.02%	4.02%
Fair Value	$5,343.69	$7,728.52	$11,946.83
Upside / Downside	15.54%	67.10%	158.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,600.00	88,187.09	90,852.36	93,598.19	96,427.01	99,341.32	102,321.56
Payout Ratio	45.12%	54.10%	63.07%	72.05%	81.02%	90.00%	92.50%
Projected Dividends (M)	38,624.00	47,706.74	57,303.22	67,436.19	78,129.31	89,407.19	94,647.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	2.02%	3.02%	4.02%
Year 1 PV (M)	44,463.18	44,899.00	45,334.82
Year 2 PV (M)	49,776.07	50,756.64	51,746.77
Year 3 PV (M)	54,595.32	56,216.50	57,869.46
Year 4 PV (M)	58,951.81	61,297.35	63,712.19
Year 5 PV (M)	62,874.77	66,017.19	69,284.03
PV of Terminal Value (M)	2,045,820.55	2,148,068.84	2,254,365.08
Equity Value (M)	2,316,481.70	2,427,255.52	2,542,312.34
Shares Outstanding (M)	309.00	309.00	309.00
Fair Value	$7,496.71	$7,855.20	$8,227.55
Upside / Downside	62.09%	69.84%	77.89%

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

Ticker

Industry

Sector

Suntory Beverage & Food Limited (2587.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener