DDM Analysis: 4369.T

Valuation Snapshot

Stable Growth	$22,776.52 - $35,227.18	$33,013.03
Multi-Stage	$5,720.06 - $6,266.39	$5,988.18
Blended Fair Value	$19,500.60
Current Price	$2,993.00
Upside	551.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	22.74%	52.42%	29.99	29.97	19.99	16.34	13.97	10.77	5.05	3.84	2.39	1.62
YoY Growth	-	-	0.05%	49.92%	22.33%	16.98%	29.77%	113.17%	31.66%	60.82%	47.58%	264.66%
Dividend Yield	-	-	1.18%	0.68%	0.91%	0.68%	0.38%	0.44%	0.35%	0.35%	0.32%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,756.23
(-) Cash Dividends Paid (M)	1,136.42
(=) Cash Retained (M)	4,619.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,151.25	719.53	431.72
Cash Retained (M)	4,619.81	4,619.81	4,619.81
(-) Cash Required (M)	-1,151.25	-719.53	-431.72
(=) Excess Retained (M)	3,468.56	3,900.28	4,188.09
(/) Shares Outstanding (M)	32.50	32.50	32.50
(=) Excess Retained per Share	106.74	120.02	128.88
LTM Dividend per Share	34.97	34.97	34.97
(+) Excess Retained per Share	106.74	120.02	128.88
(=) Adjusted Dividend	141.71	154.99	163.85
WACC / Discount Rate	6.16%	6.16%	6.16%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,776.52	$33,013.03	$35,227.18
Upside / Downside	660.99%	1,003.01%	1,076.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,756.23	6,130.38	6,528.86	6,953.24	7,405.20	7,886.53	8,123.13
Payout Ratio	19.74%	33.79%	47.85%	61.90%	75.95%	90.00%	92.50%
Projected Dividends (M)	1,136.42	2,071.70	3,123.77	4,303.84	5,624.14	7,097.88	7,513.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.16%	6.16%	6.16%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,933.23	1,951.56	1,969.88
Year 2 PV (M)	2,720.14	2,771.96	2,824.26
Year 3 PV (M)	3,497.25	3,597.64	3,699.94
Year 4 PV (M)	4,264.64	4,428.65	4,597.34
Year 5 PV (M)	5,022.41	5,265.00	5,516.87
PV of Terminal Value (M)	168,445.81	176,581.81	185,029.19
Equity Value (M)	185,883.50	194,596.61	203,637.47
Shares Outstanding (M)	32.50	32.50	32.50
Fair Value	$5,720.06	$5,988.18	$6,266.39
Upside / Downside	91.11%	100.07%	109.37%

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

Tri Chemical Laboratories Inc. (4369.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener