DDM Analysis: 8508.T

Valuation Snapshot

Stable Growth	$3,232.18 - $6,953.85	$6,516.67
Multi-Stage	$1,109.60 - $1,214.90	$1,161.28
Blended Fair Value	$3,838.98
Current Price	$424.00
Upside	805.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2019	2018	2017	2016
DPS	76.21%	4.22%	13.38	9.65	0.79	0.00	0.79	0.79	9.27	9.26	10.51	8.73
YoY Growth	-	-	38.72%	1,124.76%	0.00%	-100.00%	0.00%	-91.50%	0.08%	-11.85%	20.36%	-1.36%
Dividend Yield	-	-	3.06%	2.14%	0.20%	0.00%	0.34%	0.35%	1.86%	1.01%	1.19%	1.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,670.00
(-) Cash Dividends Paid (M)	1,858.00
(=) Cash Retained (M)	2,812.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	934.00	583.75	350.25
Cash Retained (M)	2,812.00	2,812.00	2,812.00
(-) Cash Required (M)	-934.00	-583.75	-350.25
(=) Excess Retained (M)	1,878.00	2,228.25	2,461.75
(/) Shares Outstanding (M)	133.33	133.33	133.33
(=) Excess Retained per Share	14.09	16.71	18.46
LTM Dividend per Share	13.94	13.94	13.94
(+) Excess Retained per Share	14.09	16.71	18.46
(=) Adjusted Dividend	28.02	30.65	32.40
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	5.31%	6.31%	7.31%
Fair Value	$3,232.18	$6,516.67	$6,953.85
Upside / Downside	662.31%	1,436.95%	1,540.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,670.00	4,964.84	5,278.30	5,611.56	5,965.85	6,342.51	6,532.78
Payout Ratio	39.79%	49.83%	59.87%	69.91%	79.96%	90.00%	92.50%
Projected Dividends (M)	1,858.00	2,473.92	3,160.20	3,923.28	4,770.12	5,708.26	6,042.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	5.31%	6.31%	7.31%
Year 1 PV (M)	2,307.00	2,328.91	2,350.81
Year 2 PV (M)	2,748.14	2,800.58	2,853.51
Year 3 PV (M)	3,181.53	3,273.03	3,366.26
Year 4 PV (M)	3,607.27	3,746.25	3,889.20
Year 5 PV (M)	4,025.45	4,220.24	4,422.49
PV of Terminal Value (M)	132,070.26	138,460.80	145,096.37
Equity Value (M)	147,939.66	154,829.80	161,978.64
Shares Outstanding (M)	133.33	133.33	133.33
Fair Value	$1,109.60	$1,161.28	$1,214.90
Upside / Downside	161.70%	173.89%	186.53%

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

J Trust Co., Ltd. (8508.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener