DDM Analysis: 8732.T

Valuation Snapshot

Stable Growth	$193.13 - $301.41	$243.04
Multi-Stage	$390.66 - $429.34	$409.63
Blended Fair Value	$326.33
Current Price	$219.00
Upside	49.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.89%	15.16%	15.31	7.62	3.79	3.58	6.65	9.13	6.59	9.35	11.45	5.17
YoY Growth	-	-	100.82%	100.83%	6.14%	-46.23%	-27.15%	38.57%	-29.53%	-18.36%	121.21%	38.66%
Dividend Yield	-	-	6.05%	2.82%	1.45%	1.57%	3.34%	3.04%	1.70%	1.85%	2.28%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	639.00
(-) Cash Dividends Paid (M)	358.00
(=) Cash Retained (M)	281.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	127.80	79.88	47.93
Cash Retained (M)	281.00	281.00	281.00
(-) Cash Required (M)	-127.80	-79.88	-47.93
(=) Excess Retained (M)	153.20	201.13	233.08
(/) Shares Outstanding (M)	31.88	31.88	31.88
(=) Excess Retained per Share	4.80	6.31	7.31
LTM Dividend per Share	11.23	11.23	11.23
(+) Excess Retained per Share	4.80	6.31	7.31
(=) Adjusted Dividend	16.03	17.54	18.54
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-1.32%	-0.32%	0.68%
Fair Value	$193.13	$243.04	$301.41
Upside / Downside	-11.81%	10.98%	37.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	639.00	636.96	634.93	632.90	630.88	628.87	647.74
Payout Ratio	56.03%	62.82%	69.62%	76.41%	83.21%	90.00%	92.50%
Projected Dividends (M)	358.00	400.14	442.01	483.60	524.93	565.98	599.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-1.32%	-0.32%	0.68%
Year 1 PV (M)	370.65	374.41	378.16
Year 2 PV (M)	379.26	386.98	394.78
Year 3 PV (M)	384.36	396.17	408.21
Year 4 PV (M)	386.46	402.37	418.76
Year 5 PV (M)	385.98	405.94	426.71
PV of Terminal Value (M)	10,549.24	11,094.69	11,662.48
Equity Value (M)	12,455.95	13,060.55	13,689.11
Shares Outstanding (M)	31.88	31.88	31.88
Fair Value	$390.66	$409.63	$429.34
Upside / Downside	78.38%	87.04%	96.05%

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

Money Partners Group Co.,Ltd. (8732.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener