DDM Analysis: 4666.T

Valuation Snapshot

Stable Growth	$1,315.66 - $2,615.39	$1,824.35
Multi-Stage	$2,141.05 - $2,355.30	$2,246.11
Blended Fair Value	$2,035.23
Current Price	$2,023.50
Upside	0.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.01	0.04	0.02	59.23	59.24	56.25	52.09	43.81	39.70
YoY Growth	-	-	-100.00%	-85.71%	133.33%	-99.97%	-0.02%	5.31%	7.99%	18.89%	10.37%	25.51%
Dividend Yield	-	-	0.00%	0.00%	0.00%	0.00%	2.90%	2.15%	2.17%	1.91%	1.41%	1.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,597.00
(-) Cash Dividends Paid (M)	853.00
(=) Cash Retained (M)	13,744.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,919.40	1,824.63	1,094.78
Cash Retained (M)	13,744.00	13,744.00	13,744.00
(-) Cash Required (M)	-2,919.40	-1,824.63	-1,094.78
(=) Excess Retained (M)	10,824.60	11,919.38	12,649.23
(/) Shares Outstanding (M)	182.66	182.66	182.66
(=) Excess Retained per Share	59.26	65.25	69.25
LTM Dividend per Share	4.67	4.67	4.67
(+) Excess Retained per Share	59.26	65.25	69.25
(=) Adjusted Dividend	63.93	69.92	73.92
WACC / Discount Rate	6.08%	6.08%	6.08%
Growth Rate	1.16%	2.16%	3.16%
Fair Value	$1,315.66	$1,824.35	$2,615.39
Upside / Downside	-34.98%	-9.84%	29.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,597.00	14,912.69	15,235.20	15,564.69	15,901.30	16,245.20	16,732.56
Payout Ratio	5.84%	22.67%	39.51%	56.34%	73.17%	90.00%	92.50%
Projected Dividends (M)	853.00	3,381.44	6,018.85	8,768.75	11,634.78	14,620.68	15,477.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.08%	6.08%	6.08%
Growth Rate	1.16%	2.16%	3.16%
Year 1 PV (M)	3,156.48	3,187.68	3,218.88
Year 2 PV (M)	5,244.64	5,348.84	5,454.06
Year 3 PV (M)	7,132.48	7,346.10	7,563.93
Year 4 PV (M)	8,834.10	9,188.62	9,553.70
Year 5 PV (M)	10,362.69	10,885.10	11,428.36
PV of Terminal Value (M)	356,353.72	374,318.29	393,000.18
Equity Value (M)	391,084.12	410,274.63	430,219.12
Shares Outstanding (M)	182.66	182.66	182.66
Fair Value	$2,141.05	$2,246.11	$2,355.30
Upside / Downside	5.81%	11.00%	16.40%

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

PARK24 Co., Ltd. (4666.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener