DDM Analysis: 3475.T

Valuation Snapshot

Stable Growth	$7,679.38 - $15,452.81	$14,481.55
Multi-Stage	$2,404.91 - $2,631.26	$2,516.01
Blended Fair Value	$8,498.78
Current Price	$1,236.00
Upside	587.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.63%	0.00%	35.20	30.12	21.53	17.52	11.81	8.91	4.24	0.73	0.70	0.00
YoY Growth	-	-	16.87%	39.89%	22.88%	48.34%	32.62%	110.00%	479.29%	4.80%	0.00%	0.00%
Dividend Yield	-	-	3.79%	3.84%	2.73%	3.28%	1.93%	1.57%	1.15%	0.17%	0.54%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,224.42
(-) Cash Dividends Paid (M)	1,181.00
(=) Cash Retained (M)	1,043.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	444.88	278.05	166.83
Cash Retained (M)	1,043.42	1,043.42	1,043.42
(-) Cash Required (M)	-444.88	-278.05	-166.83
(=) Excess Retained (M)	598.54	765.37	876.59
(/) Shares Outstanding (M)	28.63	28.63	28.63
(=) Excess Retained per Share	20.91	26.74	30.62
LTM Dividend per Share	41.25	41.25	41.25
(+) Excess Retained per Share	20.91	26.74	30.62
(=) Adjusted Dividend	62.16	67.99	71.87
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,679.38	$14,481.55	$15,452.81
Upside / Downside	521.31%	1,071.65%	1,150.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,224.42	2,369.01	2,523.00	2,686.99	2,861.65	3,047.65	3,139.08
Payout Ratio	53.09%	60.47%	67.86%	75.24%	82.62%	90.00%	92.50%
Projected Dividends (M)	1,181.00	1,432.63	1,711.99	2,021.61	2,364.25	2,742.89	2,903.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,334.39	1,347.04	1,359.69
Year 2 PV (M)	1,485.25	1,513.54	1,542.10
Year 3 PV (M)	1,633.60	1,680.49	1,728.28
Year 4 PV (M)	1,779.47	1,847.90	1,918.29
Year 5 PV (M)	1,922.89	2,015.76	2,112.19
PV of Terminal Value (M)	60,691.88	63,623.32	66,666.95
Equity Value (M)	68,847.47	72,028.06	75,327.50
Shares Outstanding (M)	28.63	28.63	28.63
Fair Value	$2,404.91	$2,516.01	$2,631.26
Upside / Downside	94.57%	103.56%	112.88%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Good Com Asset Co., Ltd. (3475.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener