DDM Analysis: 5191.T

Valuation Snapshot

Stable Growth	$22,807.03 - $55,764.00	$52,259.03
Multi-Stage	$8,050.84 - $8,815.80	$8,426.28
Blended Fair Value	$30,342.66
Current Price	$2,206.00
Upside	1,275.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	36.44%	11.19%	52.00	16.00	14.00	14.00	7.00	11.00	20.00	20.00	18.00	18.00
YoY Growth	-	-	225.05%	14.24%	0.00%	100.00%	-36.34%	-45.02%	0.00%	11.13%	0.00%	0.00%
Dividend Yield	-	-	3.12%	1.09%	1.64%	2.38%	0.97%	1.76%	2.35%	1.76%	1.56%	2.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,112.00
(-) Cash Dividends Paid (M)	6,853.00
(=) Cash Retained (M)	22,259.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,822.40	3,639.00	2,183.40
Cash Retained (M)	22,259.00	22,259.00	22,259.00
(-) Cash Required (M)	-5,822.40	-3,639.00	-2,183.40
(=) Excess Retained (M)	16,436.60	18,620.00	20,075.60
(/) Shares Outstanding (M)	103.82	103.82	103.82
(=) Excess Retained per Share	158.31	179.34	193.36
LTM Dividend per Share	66.01	66.01	66.01
(+) Excess Retained per Share	158.31	179.34	193.36
(=) Adjusted Dividend	224.32	245.35	259.37
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,807.03	$52,259.03	$55,764.00
Upside / Downside	933.86%	2,268.95%	2,427.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,112.00	31,004.28	33,019.56	35,165.83	37,451.61	39,885.96	41,082.54
Payout Ratio	23.54%	36.83%	50.12%	63.42%	76.71%	90.00%	92.50%
Projected Dividends (M)	6,853.00	11,419.53	16,550.75	22,300.78	28,728.39	35,897.37	38,001.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,618.13	10,718.77	10,819.42
Year 2 PV (M)	14,309.26	14,581.81	14,856.93
Year 3 PV (M)	17,927.48	18,442.12	18,966.51
Year 4 PV (M)	21,473.87	22,299.70	23,149.11
Year 5 PV (M)	24,949.48	26,154.55	27,405.74
PV of Terminal Value (M)	746,593.29	782,654.02	820,094.89
Equity Value (M)	835,871.51	874,850.97	915,292.60
Shares Outstanding (M)	103.82	103.82	103.82
Fair Value	$8,050.84	$8,426.28	$8,815.80
Upside / Downside	264.95%	281.97%	299.63%

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

Mode

Ticker

Industry

Sector

Sumitomo Riko Company Limited (5191.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener