DDM Analysis: 4519.T

Valuation Snapshot

Stable Growth	$25,555.46 - $47,995.02	$44,978.37
Multi-Stage	$7,709.08 - $8,429.27	$8,062.59
Blended Fair Value	$26,520.48
Current Price	$6,448.00
Upside	311.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.77%	18.44%	80.96	79.95	83.98	59.93	55.56	34.25	21.27	18.26	19.25	17.24
YoY Growth	-	-	1.26%	-4.79%	40.12%	7.88%	62.22%	61.01%	16.49%	-5.12%	11.64%	15.72%
Dividend Yield	-	-	1.19%	1.40%	2.57%	1.46%	1.24%	0.82%	0.84%	1.02%	1.51%	1.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	397,202.00
(-) Cash Dividends Paid (M)	299,832.00
(=) Cash Retained (M)	97,370.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	79,440.40	49,650.25	29,790.15
Cash Retained (M)	97,370.00	97,370.00	97,370.00
(-) Cash Required (M)	-79,440.40	-49,650.25	-29,790.15
(=) Excess Retained (M)	17,929.60	47,719.75	67,579.85
(/) Shares Outstanding (M)	1,645.87	1,645.87	1,645.87
(=) Excess Retained per Share	10.89	28.99	41.06
LTM Dividend per Share	182.17	182.17	182.17
(+) Excess Retained per Share	10.89	28.99	41.06
(=) Adjusted Dividend	193.07	211.17	223.23
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,555.46	$44,978.37	$47,995.02
Upside / Downside	296.33%	597.56%	644.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	397,202.00	423,020.13	450,516.44	479,800.01	510,987.01	544,201.16	560,527.20
Payout Ratio	75.49%	78.39%	81.29%	84.19%	87.10%	90.00%	92.50%
Projected Dividends (M)	299,832.00	331,600.49	366,232.09	403,964.78	445,055.40	489,781.05	518,487.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	309,027.32	311,956.49	314,885.66
Year 2 PV (M)	318,067.90	324,126.20	330,241.65
Year 3 PV (M)	326,955.52	336,341.24	345,904.88
Year 4 PV (M)	335,691.98	348,601.74	361,880.33
Year 5 PV (M)	344,279.04	360,907.84	378,173.07
PV of Terminal Value (M)	11,054,118.45	11,588,036.50	12,142,388.86
Equity Value (M)	12,688,140.20	13,269,970.01	13,873,474.45
Shares Outstanding (M)	1,645.87	1,645.87	1,645.87
Fair Value	$7,709.08	$8,062.59	$8,429.27
Upside / Downside	19.56%	25.04%	30.73%

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

Chugai Pharmaceutical Co., Ltd. (4519.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener