DDM Analysis: 9099.T

Valuation Snapshot

Stable Growth	$2,437.42 - $5,238.53	$3,477.16
Multi-Stage	$10,727.70 - $11,839.39	$11,272.55
Blended Fair Value	$7,374.86
Current Price	$5,730.00
Upside	28.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.40%	0.00%	33.53	30.45	24.33	24.42	24.64	22.40	22.49	24.82	16.33	0.00
YoY Growth	-	-	10.12%	25.14%	-0.36%	-0.89%	10.02%	-0.39%	-9.40%	52.02%	0.00%	0.00%
Dividend Yield	-	-	0.59%	2.41%	2.30%	1.45%	1.56%	1.63%	1.69%	1.87%	1.53%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,084.00
(-) Cash Dividends Paid (M)	209.00
(=) Cash Retained (M)	2,875.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	616.80	385.50	231.30
Cash Retained (M)	2,875.00	2,875.00	2,875.00
(-) Cash Required (M)	-616.80	-385.50	-231.30
(=) Excess Retained (M)	2,258.20	2,489.50	2,643.70
(/) Shares Outstanding (M)	22.73	22.73	22.73
(=) Excess Retained per Share	99.37	109.55	116.33
LTM Dividend per Share	9.20	9.20	9.20
(+) Excess Retained per Share	99.37	109.55	116.33
(=) Adjusted Dividend	108.57	118.74	125.53
WACC / Discount Rate	3.95%	3.95%	3.95%
Growth Rate	-0.48%	0.52%	1.52%
Fair Value	$2,437.42	$3,477.16	$5,238.53
Upside / Downside	-57.46%	-39.32%	-8.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,084.00	3,099.96	3,115.99	3,132.12	3,148.32	3,164.61	3,259.55
Payout Ratio	6.78%	23.42%	40.07%	56.71%	73.36%	90.00%	92.50%
Projected Dividends (M)	209.00	726.06	1,248.46	1,776.25	2,309.46	2,848.15	3,015.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.95%	3.95%	3.95%
Growth Rate	-0.48%	0.52%	1.52%
Year 1 PV (M)	691.52	698.47	705.42
Year 2 PV (M)	1,132.51	1,155.38	1,178.48
Year 3 PV (M)	1,534.63	1,581.36	1,629.02
Year 4 PV (M)	1,900.40	1,977.94	2,057.83
Year 5 PV (M)	2,232.18	2,346.61	2,465.68
PV of Terminal Value (M)	236,300.99	248,414.35	261,019.45
Equity Value (M)	243,792.22	256,174.10	269,055.89
Shares Outstanding (M)	22.73	22.73	22.73
Fair Value	$10,727.70	$11,272.55	$11,839.39
Upside / Downside	87.22%	96.73%	106.62%

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

Chilled & Frozen Logistics Holdings Co., Ltd. (9099.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener