DDM Analysis: 9412.T

Valuation Snapshot

Stable Growth	$677.12 - $1,030.00	$842.66
Multi-Stage	$886.19 - $970.05	$927.33
Blended Fair Value	$885.00
Current Price	$1,395.00
Upside	-36.56%
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	3.12%	5.36%	21.98	21.44	18.43	18.80	18.86	18.85	18.85	19.89	15.71	14.13
YoY Growth	-	-	2.52%	16.33%	-1.93%	-0.36%	0.06%	0.00%	-5.23%	26.65%	11.19%	8.31%
Dividend Yield	-	-	1.52%	2.42%	3.23%	3.48%	4.66%	4.71%	4.30%	3.77%	3.25%	3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,159.00
(-) Cash Dividends Paid (M)	7,646.00
(=) Cash Retained (M)	13,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,231.80	2,644.88	1,586.93
Cash Retained (M)	13,513.00	13,513.00	13,513.00
(-) Cash Required (M)	-4,231.80	-2,644.88	-1,586.93
(=) Excess Retained (M)	9,281.20	10,868.13	11,926.08
(/) Shares Outstanding (M)	283.36	283.36	283.36
(=) Excess Retained per Share	32.75	38.35	42.09
LTM Dividend per Share	26.98	26.98	26.98
(+) Excess Retained per Share	32.75	38.35	42.09
(=) Adjusted Dividend	59.74	65.34	69.07
WACC / Discount Rate	9.74%	9.74%	9.74%
Growth Rate	0.84%	1.84%	2.84%
Fair Value	$677.12	$842.66	$1,030.00
Upside / Downside	-51.46%	-39.59%	-26.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,159.00	21,548.86	21,945.90	22,350.25	22,762.06	23,181.45	23,876.90
Payout Ratio	36.14%	46.91%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	7,646.00	10,108.30	12,658.73	15,299.72	18,033.74	20,863.31	22,086.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.74%	9.74%	9.74%
Growth Rate	0.84%	1.84%	2.84%
Year 1 PV (M)	9,120.76	9,211.20	9,301.65
Year 2 PV (M)	10,306.15	10,511.56	10,719.00
Year 3 PV (M)	11,239.39	11,577.08	11,921.47
Year 4 PV (M)	11,953.57	12,434.82	12,930.46
Year 5 PV (M)	12,478.09	13,109.17	13,765.54
PV of Terminal Value (M)	196,010.77	205,924.10	216,234.53
Equity Value (M)	251,108.73	262,767.94	274,872.64
Shares Outstanding (M)	283.36	283.36	283.36
Fair Value	$886.19	$927.33	$970.05
Upside / Downside	-36.47%	-33.52%	-30.46%

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

SKY Perfect JSAT Holdings Inc. (9412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener