DDM Analysis: 3387.T

Valuation Snapshot

Stable Growth	$985.78 - $2,631.86	$2,466.34
Multi-Stage	$416.91 - $456.71	$436.44
Blended Fair Value	$1,451.39
Current Price	$782.00
Upside	85.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.07%	7.94%	3.74	3.24	2.99	0.67	0.00	2.66	2.47	2.58	2.84	2.08
YoY Growth	-	-	15.46%	8.42%	343.31%	14,100.00%	-99.82%	7.69%	-4.15%	-9.29%	36.65%	19.27%
Dividend Yield	-	-	0.54%	0.60%	0.60%	0.15%	0.00%	0.64%	0.70%	0.72%	1.15%	0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,594.00
(-) Cash Dividends Paid (M)	1,681.00
(=) Cash Retained (M)	3,913.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,118.80	699.25	419.55
Cash Retained (M)	3,913.00	3,913.00	3,913.00
(-) Cash Required (M)	-1,118.80	-699.25	-419.55
(=) Excess Retained (M)	2,794.20	3,213.75	3,493.45
(/) Shares Outstanding (M)	421.02	421.02	421.02
(=) Excess Retained per Share	6.64	7.63	8.30
LTM Dividend per Share	3.99	3.99	3.99
(+) Excess Retained per Share	6.64	7.63	8.30
(=) Adjusted Dividend	10.63	11.63	12.29
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.07%	6.07%	7.07%
Fair Value	$985.78	$2,466.34	$2,631.86
Upside / Downside	26.06%	215.39%	236.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,594.00	5,933.55	6,293.72	6,675.74	7,080.96	7,510.77	7,736.09
Payout Ratio	30.05%	42.04%	54.03%	66.02%	78.01%	90.00%	92.50%
Projected Dividends (M)	1,681.00	2,494.47	3,400.50	4,407.33	5,523.86	6,759.69	7,155.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.07%	6.07%	7.07%
Year 1 PV (M)	2,326.63	2,348.78	2,370.92
Year 2 PV (M)	2,958.30	3,014.88	3,071.99
Year 3 PV (M)	3,576.22	3,679.31	3,784.35
Year 4 PV (M)	4,180.63	4,342.07	4,508.14
Year 5 PV (M)	4,771.73	5,003.17	5,243.50
PV of Terminal Value (M)	157,712.86	165,362.22	173,305.55
Equity Value (M)	175,526.37	183,750.42	192,284.46
Shares Outstanding (M)	421.02	421.02	421.02
Fair Value	$416.91	$436.44	$456.71
Upside / Downside	-46.69%	-44.19%	-41.60%

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

Create Restaurants Holdings Inc. (3387.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener