DDM Analysis: 8424.T

Valuation Snapshot

Stable Growth	$15,741.57 - $59,658.37	$45,949.66
Multi-Stage	$7,521.43 - $8,222.55	$7,865.60
Blended Fair Value	$26,907.63
Current Price	$4,425.00
Upside	508.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.53%	19.99%	157.30	126.95	104.37	86.64	71.60	70.13	52.22	46.16	37.42	29.69
YoY Growth	-	-	23.91%	21.63%	20.46%	21.00%	2.10%	34.29%	13.15%	23.35%	26.04%	16.72%
Dividend Yield	-	-	4.03%	3.08%	2.84%	3.38%	3.06%	3.51%	2.56%	1.82%	1.75%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,089.00
(-) Cash Dividends Paid (M)	14,205.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,417.80	3,386.13	2,031.68
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-5,417.80	-3,386.13	-2,031.68
(=) Excess Retained (M)	7,466.20	9,497.88	10,852.33
(/) Shares Outstanding (M)	90.30	90.30	90.30
(=) Excess Retained per Share	82.68	105.18	120.18
LTM Dividend per Share	157.30	157.30	157.30
(+) Excess Retained per Share	82.68	105.18	120.18
(=) Adjusted Dividend	239.98	262.48	277.48
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15,741.57	$45,949.66	$59,658.37
Upside / Downside	255.74%	938.41%	1,248.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,089.00	28,849.79	30,725.02	32,722.15	34,849.09	37,114.28	38,227.71
Payout Ratio	52.44%	59.95%	67.46%	74.98%	82.49%	90.00%	92.50%
Projected Dividends (M)	14,205.00	17,295.62	20,728.01	24,533.53	28,746.19	33,402.85	35,360.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,996.16	16,147.78	16,299.40
Year 2 PV (M)	17,730.31	18,068.03	18,408.93
Year 3 PV (M)	19,408.79	19,965.94	20,533.66
Year 4 PV (M)	21,032.85	21,841.71	22,673.69
Year 5 PV (M)	22,603.76	23,695.53	24,829.09
PV of Terminal Value (M)	582,435.52	610,567.37	639,775.90
Equity Value (M)	679,207.39	710,286.37	742,520.66
Shares Outstanding (M)	90.30	90.30	90.30
Fair Value	$7,521.43	$7,865.60	$8,222.55
Upside / Downside	69.98%	77.75%	85.82%

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

Analysis Mode

Ticker

Industry

Sector

Fuyo General Lease Co., Ltd. (8424.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener