DDM Analysis: 9075.T

Valuation Snapshot

Stable Growth	$1,484.79 - $2,266.73	$1,850.72
Multi-Stage	$2,224.87 - $2,442.78	$2,331.74
Blended Fair Value	$2,091.23
Current Price	$3,680.00
Upside	-43.17%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.98%	2.56%	78.54	73.42	68.23	63.14	63.66	71.20	65.90	66.19	63.78	63.16
YoY Growth	-	-	6.97%	7.61%	8.06%	-0.81%	-10.60%	8.04%	-0.43%	3.77%	0.98%	3.52%
Dividend Yield	-	-	2.33%	1.87%	1.71%	2.05%	1.54%	1.89%	1.64%	1.17%	1.79%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,330.00
(-) Cash Dividends Paid (M)	1,393.00
(=) Cash Retained (M)	4,937.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,266.00	791.25	474.75
Cash Retained (M)	4,937.00	4,937.00	4,937.00
(-) Cash Required (M)	-1,266.00	-791.25	-474.75
(=) Excess Retained (M)	3,671.00	4,145.75	4,462.25
(/) Shares Outstanding (M)	38.69	38.69	38.69
(=) Excess Retained per Share	94.88	107.15	115.33
LTM Dividend per Share	36.00	36.00	36.00
(+) Excess Retained per Share	94.88	107.15	115.33
(=) Adjusted Dividend	130.88	143.15	151.33
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	-0.23%	0.77%	1.77%
Fair Value	$1,484.79	$1,850.72	$2,266.73
Upside / Downside	-59.65%	-49.71%	-38.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,330.00	6,378.43	6,427.22	6,476.39	6,525.94	6,575.86	6,773.14
Payout Ratio	22.01%	35.61%	49.20%	62.80%	76.40%	90.00%	92.50%
Projected Dividends (M)	1,393.00	2,271.04	3,162.44	4,067.34	4,985.90	5,918.28	6,265.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	-0.23%	0.77%	1.77%
Year 1 PV (M)	2,071.23	2,091.99	2,112.75
Year 2 PV (M)	2,630.44	2,683.44	2,736.96
Year 3 PV (M)	3,085.46	3,179.18	3,274.77
Year 4 PV (M)	3,449.50	3,589.90	3,734.54
Year 5 PV (M)	3,734.32	3,925.26	4,123.94
PV of Terminal Value (M)	71,115.20	74,751.51	78,535.06
Equity Value (M)	86,086.15	90,221.27	94,518.03
Shares Outstanding (M)	38.69	38.69	38.69
Fair Value	$2,224.87	$2,331.74	$2,442.78
Upside / Downside	-39.54%	-36.64%	-33.62%

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

Fukuyama Transporting Co., Ltd. (9075.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener