DDM Analysis: 8255.T

Valuation Snapshot

Stable Growth	$3,671.38 - $19,822.54	$7,195.36
Multi-Stage	$3,022.54 - $3,314.64	$3,165.86
Blended Fair Value	$5,180.61
Current Price	$1,173.00
Upside	341.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.00%	8.35%	24.96	21.69	20.52	20.53	19.76	18.65	18.20	17.68	16.40	10.42
YoY Growth	-	-	15.09%	5.66%	-0.05%	3.90%	5.99%	2.45%	2.97%	7.76%	57.45%	-6.89%
Dividend Yield	-	-	2.22%	2.15%	2.27%	2.63%	2.11%	1.73%	1.94%	1.68%	1.53%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,062.00
(-) Cash Dividends Paid (M)	2,426.00
(=) Cash Retained (M)	6,636.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,812.40	1,132.75	679.65
Cash Retained (M)	6,636.00	6,636.00	6,636.00
(-) Cash Required (M)	-1,812.40	-1,132.75	-679.65
(=) Excess Retained (M)	4,823.60	5,503.25	5,956.35
(/) Shares Outstanding (M)	89.55	89.55	89.55
(=) Excess Retained per Share	53.86	61.45	66.51
LTM Dividend per Share	27.09	27.09	27.09
(+) Excess Retained per Share	53.86	61.45	66.51
(=) Adjusted Dividend	80.95	88.54	93.60
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$3,671.38	$7,195.36	$19,822.54
Upside / Downside	212.99%	513.41%	1,589.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,062.00	9,505.08	9,969.83	10,457.30	10,968.61	11,504.92	11,850.07
Payout Ratio	26.77%	39.42%	52.06%	64.71%	77.35%	90.00%	92.50%
Projected Dividends (M)	2,426.00	3,746.61	5,190.56	6,766.76	8,484.68	10,354.43	10,961.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	3,494.90	3,528.54	3,562.18
Year 2 PV (M)	4,516.55	4,603.92	4,692.12
Year 3 PV (M)	5,492.49	5,652.63	5,815.85
Year 4 PV (M)	6,424.22	6,675.17	6,933.39
Year 5 PV (M)	7,313.20	7,672.01	8,044.77
PV of Terminal Value (M)	243,441.41	255,385.52	267,793.90
Equity Value (M)	270,682.78	283,517.78	296,842.21
Shares Outstanding (M)	89.55	89.55	89.55
Fair Value	$3,022.54	$3,165.86	$3,314.64
Upside / Downside	157.68%	169.89%	182.58%

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

Axial Retailing Inc. (8255.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener