DDM Analysis: 2492.T

Valuation Snapshot

Stable Growth	$35.11 - $47.69	$41.52
Multi-Stage	$69.53 - $76.54	$72.97
Blended Fair Value	$57.24
Current Price	$334.00
Upside	-82.86%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-19.45%	-4.32%	1.26	0.85	1.33	2.35	3.75	3.71	3.50	3.34	3.24	2.69
YoY Growth	-	-	48.49%	-36.29%	-43.45%	-37.26%	1.05%	5.97%	4.80%	3.25%	20.58%	37.14%
Dividend Yield	-	-	0.36%	0.21%	0.48%	0.36%	0.39%	0.52%	0.49%	0.66%	1.02%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,623.35
(-) Cash Dividends Paid (M)	715.89
(=) Cash Retained (M)	907.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	324.67	202.92	121.75
Cash Retained (M)	907.46	907.46	907.46
(-) Cash Required (M)	-324.67	-202.92	-121.75
(=) Excess Retained (M)	582.79	704.54	785.71
(/) Shares Outstanding (M)	226.32	226.32	226.32
(=) Excess Retained per Share	2.58	3.11	3.47
LTM Dividend per Share	3.16	3.16	3.16
(+) Excess Retained per Share	2.58	3.11	3.47
(=) Adjusted Dividend	5.74	6.28	6.63
WACC / Discount Rate	8.99%	8.99%	8.99%
Growth Rate	-6.32%	-5.32%	-4.32%
Fair Value	$35.11	$41.52	$47.69
Upside / Downside	-89.49%	-87.57%	-85.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,623.35	1,537.00	1,455.25	1,377.85	1,304.56	1,235.17	1,272.22
Payout Ratio	44.10%	53.28%	62.46%	71.64%	80.82%	90.00%	92.50%
Projected Dividends (M)	715.89	818.91	908.95	987.09	1,054.34	1,111.65	1,176.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.99%	8.99%	8.99%
Growth Rate	-6.32%	-5.32%	-4.32%
Year 1 PV (M)	743.40	751.34	759.28
Year 2 PV (M)	749.06	765.13	781.38
Year 3 PV (M)	738.45	762.35	786.76
Year 4 PV (M)	716.03	747.10	779.17
Year 5 PV (M)	685.34	722.71	761.69
PV of Terminal Value (M)	12,104.88	12,764.89	13,453.38
Equity Value (M)	15,737.16	16,513.52	17,321.65
Shares Outstanding (M)	226.32	226.32	226.32
Fair Value	$69.53	$72.97	$76.54
Upside / Downside	-79.18%	-78.15%	-77.09%

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

Infomart Corporation (2492.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener