DDM Analysis: 4203.T

Valuation Snapshot

Stable Growth	$18,576.09 - $43,152.82	$40,440.51
Multi-Stage	$6,412.48 - $7,017.27	$6,709.32
Blended Fair Value	$23,574.92
Current Price	$4,169.00
Upside	465.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.32%	12.64%	87.08	72.08	62.11	49.16	31.06	42.70	34.94	28.48	25.88	26.49
YoY Growth	-	-	20.81%	16.04%	26.33%	58.29%	-27.25%	22.19%	22.71%	10.03%	-2.28%	0.00%
Dividend Yield	-	-	2.09%	1.54%	2.08%	2.42%	1.27%	2.83%	1.79%	1.07%	1.31%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,728.00
(-) Cash Dividends Paid (M)	8,574.00
(=) Cash Retained (M)	11,154.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,945.60	2,466.00	1,479.60
Cash Retained (M)	11,154.00	11,154.00	11,154.00
(-) Cash Required (M)	-3,945.60	-2,466.00	-1,479.60
(=) Excess Retained (M)	7,208.40	8,688.00	9,674.40
(/) Shares Outstanding (M)	90.92	90.92	90.92
(=) Excess Retained per Share	79.28	95.56	106.41
LTM Dividend per Share	94.30	94.30	94.30
(+) Excess Retained per Share	79.28	95.56	106.41
(=) Adjusted Dividend	173.59	189.86	200.71
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,576.09	$40,440.51	$43,152.82
Upside / Downside	345.58%	870.03%	935.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,728.00	21,010.32	22,375.99	23,830.43	25,379.41	27,029.07	27,839.94
Payout Ratio	43.46%	52.77%	62.08%	71.38%	80.69%	90.00%	92.50%
Projected Dividends (M)	8,574.00	11,086.91	13,890.26	17,011.22	20,479.21	24,326.16	25,751.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,313.86	10,411.62	10,509.38
Year 2 PV (M)	12,020.77	12,249.73	12,480.85
Year 3 PV (M)	13,695.19	14,088.33	14,488.92
Year 4 PV (M)	15,337.57	15,927.41	16,534.11
Year 5 PV (M)	16,948.38	17,766.99	18,616.93
PV of Terminal Value (M)	514,699.87	539,560.07	565,371.72
Equity Value (M)	583,015.64	610,004.15	638,001.92
Shares Outstanding (M)	90.92	90.92	90.92
Fair Value	$6,412.48	$6,709.32	$7,017.27
Upside / Downside	53.81%	60.93%	68.32%

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

Sumitomo Bakelite Company Limited (4203.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener