DDM Analysis: 2729.TWO

Valuation Snapshot

Stable Growth	$154.73 - $338.11	$222.01
Multi-Stage	$202.89 - $222.06	$212.29
Blended Fair Value	$217.15
Current Price	$188.50
Upside	15.20%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.37%	5.80%	8.68	2.64	2.23	8.10	5.67	7.72	7.15	6.58	6.02	5.67
YoY Growth	-	-	228.57%	18.22%	-72.41%	42.68%	-26.47%	7.94%	8.62%	9.43%	6.00%	14.94%
Dividend Yield	-	-	4.89%	1.34%	1.33%	6.93%	4.07%	7.29%	5.08%	5.31%	4.64%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	336.33
(-) Cash Dividends Paid (M)	313.02
(=) Cash Retained (M)	23.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	67.27	42.04	25.22
Cash Retained (M)	23.30	23.30	23.30
(-) Cash Required (M)	-67.27	-42.04	-25.22
(=) Excess Retained (M)	-43.96	-18.74	-1.92
(/) Shares Outstanding (M)	41.00	41.00	41.00
(=) Excess Retained per Share	-1.07	-0.46	-0.05
LTM Dividend per Share	7.63	7.63	7.63
(+) Excess Retained per Share	-1.07	-0.46	-0.05
(=) Adjusted Dividend	6.56	7.18	7.59
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	2.40%	3.40%	4.40%
Fair Value	$154.73	$222.01	$338.11
Upside / Downside	-17.91%	17.78%	79.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	336.33	347.75	359.57	371.78	384.41	397.47	409.40
Payout Ratio	93.07%	92.46%	91.84%	91.23%	90.61%	90.00%	92.50%
Projected Dividends (M)	313.02	321.52	330.24	339.17	348.33	357.72	378.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	2.40%	3.40%	4.40%
Year 1 PV (M)	298.31	301.22	304.13
Year 2 PV (M)	284.27	289.85	295.48
Year 3 PV (M)	270.88	278.89	287.06
Year 4 PV (M)	258.11	268.34	278.87
Year 5 PV (M)	245.93	258.17	270.90
PV of Terminal Value (M)	6,960.77	7,307.36	7,667.63
Equity Value (M)	8,318.25	8,703.83	9,104.07
Shares Outstanding (M)	41.00	41.00	41.00
Fair Value	$202.89	$212.29	$222.06
Upside / Downside	7.63%	12.62%	17.80%

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

TTFB Company Limited (2729.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener