DDM Analysis: 7224.T

Valuation Snapshot

Stable Growth	$2,054.41 - $3,980.36	$2,821.39
Multi-Stage	$3,273.58 - $3,595.28	$3,431.35
Blended Fair Value	$3,126.37
Current Price	$1,852.00
Upside	68.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-11.62%	9.70%	49.44	46.39	43.84	37.81	39.78	91.71	48.55	20.21	20.65	22.62
YoY Growth	-	-	6.59%	5.80%	15.97%	-4.94%	-56.63%	88.91%	140.19%	-2.12%	-8.70%	15.44%
Dividend Yield	-	-	3.06%	3.24%	3.25%	3.50%	4.15%	9.08%	3.49%	1.55%	2.18%	3.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,567.00
(-) Cash Dividends Paid (M)	3,436.00
(=) Cash Retained (M)	5,131.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,713.40	1,070.88	642.53
Cash Retained (M)	5,131.00	5,131.00	5,131.00
(-) Cash Required (M)	-1,713.40	-1,070.88	-642.53
(=) Excess Retained (M)	3,417.60	4,060.13	4,488.48
(/) Shares Outstanding (M)	66.10	66.10	66.10
(=) Excess Retained per Share	51.71	61.43	67.91
LTM Dividend per Share	51.98	51.98	51.98
(+) Excess Retained per Share	51.71	61.43	67.91
(=) Adjusted Dividend	103.69	113.41	119.89
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.23%	2.23%	3.23%
Fair Value	$2,054.41	$2,821.39	$3,980.36
Upside / Downside	10.93%	52.34%	114.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,567.00	8,758.47	8,954.21	9,154.33	9,358.93	9,568.09	9,855.14
Payout Ratio	40.11%	50.09%	60.06%	70.04%	80.02%	90.00%	92.50%
Projected Dividends (M)	3,436.00	4,386.76	5,378.30	6,411.97	7,489.15	8,611.28	9,116.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.23%	2.23%	3.23%
Year 1 PV (M)	4,084.70	4,125.05	4,165.39
Year 2 PV (M)	4,663.13	4,755.71	4,849.20
Year 3 PV (M)	5,176.54	5,331.46	5,489.45
Year 4 PV (M)	5,629.86	5,855.62	6,088.11
Year 5 PV (M)	6,027.66	6,331.31	6,647.07
PV of Terminal Value (M)	190,790.61	200,401.78	210,396.44
Equity Value (M)	216,372.48	226,800.92	237,635.65
Shares Outstanding (M)	66.10	66.10	66.10
Fair Value	$3,273.58	$3,431.35	$3,595.28
Upside / Downside	76.76%	85.28%	94.13%

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

Ticker

Industry

Sector

ShinMaywa Industries, Ltd. (7224.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener