DDM Analysis: 2908.T

Valuation Snapshot

Stable Growth	$301.71 - $441.57	$369.14
Multi-Stage	$522.45 - $574.26	$547.85
Blended Fair Value	$458.50
Current Price	$1,594.00
Upside	-71.24%
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	2.87%	2.54%	46.12	46.05	46.72	45.35	43.28	40.05	38.96	37.94	35.83	35.79
YoY Growth	-	-	0.15%	-1.43%	3.02%	4.79%	8.07%	2.80%	2.69%	5.88%	0.10%	-0.29%
Dividend Yield	-	-	2.89%	2.49%	2.48%	2.27%	2.27%	2.00%	1.89%	1.34%	1.39%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,130.00
(-) Cash Dividends Paid (M)	328.00
(=) Cash Retained (M)	802.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	226.00	141.25	84.75
Cash Retained (M)	802.00	802.00	802.00
(-) Cash Required (M)	-226.00	-141.25	-84.75
(=) Excess Retained (M)	576.00	660.75	717.25
(/) Shares Outstanding (M)	28.47	28.47	28.47
(=) Excess Retained per Share	20.23	23.21	25.20
LTM Dividend per Share	11.52	11.52	11.52
(+) Excess Retained per Share	20.23	23.21	25.20
(=) Adjusted Dividend	31.76	34.73	36.72
WACC / Discount Rate	8.35%	8.35%	8.35%
Growth Rate	-1.97%	-0.97%	0.03%
Fair Value	$301.71	$369.14	$441.57
Upside / Downside	-81.07%	-76.84%	-72.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,130.00	1,119.06	1,108.22	1,097.49	1,086.86	1,076.33	1,108.62
Payout Ratio	29.03%	41.22%	53.42%	65.61%	77.81%	90.00%	92.50%
Projected Dividends (M)	328.00	461.29	591.97	720.07	845.63	968.70	1,025.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.35%	8.35%	8.35%
Growth Rate	-1.97%	-0.97%	0.03%
Year 1 PV (M)	421.44	425.74	430.04
Year 2 PV (M)	494.12	504.25	514.48
Year 3 PV (M)	549.13	566.10	583.43
Year 4 PV (M)	589.18	613.59	638.75
Year 5 PV (M)	616.62	648.72	682.14
PV of Terminal Value (M)	12,202.66	12,837.87	13,499.27
Equity Value (M)	14,873.15	15,596.28	16,348.11
Shares Outstanding (M)	28.47	28.47	28.47
Fair Value	$522.45	$547.85	$574.26
Upside / Downside	-67.22%	-65.63%	-63.97%

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

Fujicco Co., Ltd. (2908.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener