DDM Analysis: 8914.T

Valuation Snapshot

Stable Growth	$6,450.67 - $14,056.95	$13,173.42
Multi-Stage	$2,129.48 - $2,330.36	$2,228.08
Blended Fair Value	$7,700.75
Current Price	$1,211.00
Upside	535.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.41%	17.01%	28.95	17.20	11.72	7.70	9.93	11.43	9.66	9.45	9.40	8.68
YoY Growth	-	-	68.26%	46.81%	52.15%	-22.45%	-13.14%	18.41%	2.16%	0.57%	8.29%	44.22%
Dividend Yield	-	-	2.96%	2.60%	1.99%	1.15%	1.71%	3.26%	2.05%	0.55%	1.27%	1.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,589.34
(-) Cash Dividends Paid (M)	1,609.13
(=) Cash Retained (M)	1,980.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	717.87	448.67	269.20
Cash Retained (M)	1,980.21	1,980.21	1,980.21
(-) Cash Required (M)	-717.87	-448.67	-269.20
(=) Excess Retained (M)	1,262.34	1,531.54	1,711.00
(/) Shares Outstanding (M)	50.78	50.78	50.78
(=) Excess Retained per Share	24.86	30.16	33.69
LTM Dividend per Share	31.69	31.69	31.69
(+) Excess Retained per Share	24.86	30.16	33.69
(=) Adjusted Dividend	56.55	61.85	65.38
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,450.67	$13,173.42	$14,056.95
Upside / Downside	432.67%	987.81%	1,060.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,589.34	3,822.64	4,071.11	4,335.74	4,617.56	4,917.70	5,065.23
Payout Ratio	44.83%	53.86%	62.90%	71.93%	80.97%	90.00%	92.50%
Projected Dividends (M)	1,609.13	2,059.05	2,560.67	3,118.80	3,738.66	4,425.93	4,685.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,916.58	1,934.75	1,952.92
Year 2 PV (M)	2,218.57	2,260.83	2,303.49
Year 3 PV (M)	2,515.17	2,587.37	2,660.94
Year 4 PV (M)	2,806.44	2,914.37	3,025.38
Year 5 PV (M)	3,092.46	3,241.83	3,396.91
PV of Terminal Value (M)	95,588.50	100,205.46	104,999.12
Equity Value (M)	108,137.73	113,144.61	118,338.76
Shares Outstanding (M)	50.78	50.78	50.78
Fair Value	$2,129.48	$2,228.08	$2,330.36
Upside / Downside	75.84%	83.99%	92.43%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Arealink Co., Ltd. (8914.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener