DDM Analysis: 2612.T

Valuation Snapshot

Stable Growth	$4,509.99 - $8,685.07	$6,179.50
Multi-Stage	$7,282.68 - $8,000.89	$7,634.91
Blended Fair Value	$6,907.20
Current Price	$3,770.00
Upside	83.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.56%	6.98%	100.07	100.18	109.96	84.97	110.07	119.95	149.83	117.35	61.17	40.75
YoY Growth	-	-	-0.11%	-8.89%	29.41%	-22.80%	-8.24%	-19.94%	27.69%	91.83%	50.13%	-20.04%
Dividend Yield	-	-	2.75%	2.74%	3.16%	2.42%	2.73%	3.20%	3.77%	1.94%	1.20%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,646.00
(-) Cash Dividends Paid (M)	919.00
(=) Cash Retained (M)	1,727.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	529.20	330.75	198.45
Cash Retained (M)	1,727.00	1,727.00	1,727.00
(-) Cash Required (M)	-529.20	-330.75	-198.45
(=) Excess Retained (M)	1,197.80	1,396.25	1,528.55
(/) Shares Outstanding (M)	9.20	9.20	9.20
(=) Excess Retained per Share	130.15	151.71	166.08
LTM Dividend per Share	99.85	99.85	99.85
(+) Excess Retained per Share	130.15	151.71	166.08
(=) Adjusted Dividend	230.00	251.56	265.94
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$4,509.99	$6,179.50	$8,685.07
Upside / Downside	19.63%	63.91%	130.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,646.00	2,702.92	2,761.07	2,820.47	2,881.15	2,943.14	3,031.43
Payout Ratio	34.73%	45.79%	56.84%	67.89%	78.95%	90.00%	92.50%
Projected Dividends (M)	919.00	1,237.54	1,569.37	1,914.90	2,274.56	2,648.82	2,804.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	1,152.70	1,164.09	1,175.49
Year 2 PV (M)	1,361.55	1,388.60	1,415.92
Year 3 PV (M)	1,547.42	1,593.77	1,641.03
Year 4 PV (M)	1,712.04	1,780.76	1,851.52
Year 5 PV (M)	1,857.05	1,950.68	2,048.04
PV of Terminal Value (M)	59,395.30	62,389.89	65,504.06
Equity Value (M)	67,026.05	70,267.78	73,636.06
Shares Outstanding (M)	9.20	9.20	9.20
Fair Value	$7,282.68	$7,634.91	$8,000.89
Upside / Downside	93.17%	102.52%	112.23%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Kadoya Sesame Mills Incorporated (2612.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener