DDM Analysis: 3475.T

Valuation Snapshot

Stable Growth	$7,679.38 - $15,452.81	$14,481.55
Multi-Stage	$2,404.91 - $2,631.26	$2,516.01
Blended Fair Value	$8,498.78
Current Price	$1,236.00
Upside	587.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.63%	0.00%	35.20	30.12	21.53	17.52	11.81	8.91	4.24	0.73	0.70	0.00
YoY Growth	-	-	16.87%	39.89%	22.88%	48.34%	32.62%	110.00%	479.29%	4.80%	0.00%	0.00%
Dividend Yield	-	-	3.79%	3.84%	2.73%	3.28%	1.93%	1.57%	1.15%	0.17%	0.54%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,224.42
(-) Cash Dividends Paid (M)	1,181.00
(=) Cash Retained (M)	1,043.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	444.88	278.05	166.83
Cash Retained (M)	1,043.42	1,043.42	1,043.42
(-) Cash Required (M)	-444.88	-278.05	-166.83
(=) Excess Retained (M)	598.54	765.37	876.59
(/) Shares Outstanding (M)	28.63	28.63	28.63
(=) Excess Retained per Share	20.91	26.74	30.62
LTM Dividend per Share	41.25	41.25	41.25
(+) Excess Retained per Share	20.91	26.74	30.62
(=) Adjusted Dividend	62.16	67.99	71.87
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,679.38	$14,481.55	$15,452.81
Upside / Downside	521.31%	1,071.65%	1,150.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,224.42	2,369.01	2,523.00	2,686.99	2,861.65	3,047.65	3,139.08
Payout Ratio	53.09%	60.47%	67.86%	75.24%	82.62%	90.00%	92.50%
Projected Dividends (M)	1,181.00	1,432.63	1,711.99	2,021.61	2,364.25	2,742.89	2,903.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,334.39	1,347.04	1,359.69
Year 2 PV (M)	1,485.25	1,513.54	1,542.10
Year 3 PV (M)	1,633.60	1,680.49	1,728.28
Year 4 PV (M)	1,779.47	1,847.90	1,918.29
Year 5 PV (M)	1,922.89	2,015.76	2,112.19
PV of Terminal Value (M)	60,691.88	63,623.32	66,666.95
Equity Value (M)	68,847.47	72,028.06	75,327.50
Shares Outstanding (M)	28.63	28.63	28.63
Fair Value	$2,404.91	$2,516.01	$2,631.26
Upside / Downside	94.57%	103.56%	112.88%

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

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Good Com Asset Co., Ltd. (3475.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener