DDM Analysis: 4792.T

Valuation Snapshot

Stable Growth	$8,649.82 - $24,878.23	$23,314.55
Multi-Stage	$3,498.54 - $3,825.09	$3,658.83
Blended Fair Value	$13,486.69
Current Price	$1,860.00
Upside	625.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.07%	13.54%	80.87	65.81	50.80	39.80	37.79	45.75	45.74	36.03	31.11	27.50
YoY Growth	-	-	22.89%	29.55%	27.64%	5.30%	-17.38%	0.02%	26.93%	15.84%	13.12%	21.04%
Dividend Yield	-	-	5.00%	3.15%	3.15%	3.63%	3.22%	3.41%	2.22%	1.13%	1.65%	2.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,389.65
(-) Cash Dividends Paid (M)	1,469.76
(=) Cash Retained (M)	919.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	477.93	298.71	179.22
Cash Retained (M)	919.89	919.89	919.89
(-) Cash Required (M)	-477.93	-298.71	-179.22
(=) Excess Retained (M)	441.96	621.18	740.67
(/) Shares Outstanding (M)	19.10	19.10	19.10
(=) Excess Retained per Share	23.14	32.52	38.77
LTM Dividend per Share	76.94	76.94	76.94
(+) Excess Retained per Share	23.14	32.52	38.77
(=) Adjusted Dividend	100.08	109.46	115.71
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$8,649.82	$23,314.55	$24,878.23
Upside / Downside	365.04%	1,153.47%	1,237.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,389.65	2,544.98	2,710.40	2,886.58	3,074.21	3,274.03	3,372.25
Payout Ratio	61.51%	67.20%	72.90%	78.60%	84.30%	90.00%	92.50%
Projected Dividends (M)	1,469.76	1,710.33	1,975.97	2,268.91	2,591.59	2,946.63	3,119.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,587.58	1,602.63	1,617.68
Year 2 PV (M)	1,702.51	1,734.94	1,767.67
Year 3 PV (M)	1,814.60	1,866.69	1,919.77
Year 4 PV (M)	1,923.91	1,997.90	2,074.00
Year 5 PV (M)	2,030.48	2,128.55	2,230.38
PV of Terminal Value (M)	57,772.52	60,562.95	63,460.18
Equity Value (M)	66,831.60	69,893.66	73,069.68
Shares Outstanding (M)	19.10	19.10	19.10
Fair Value	$3,498.54	$3,658.83	$3,825.09
Upside / Downside	88.09%	96.71%	105.65%

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

YAMADA Consulting Group Co.,Ltd. (4792.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener