DDM Analysis: 3784.T

Valuation Snapshot

Stable Growth	$2,505.75 - $5,752.97	$3,656.77
Multi-Stage	$1,748.71 - $1,912.25	$1,828.99
Blended Fair Value	$2,742.88
Current Price	$1,289.00
Upside	112.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	23.69%	23.33%	30.47	14.49	14.49	7.69	10.53	10.53	10.50	12.99	7.01	3.74
YoY Growth	-	-	110.33%	0.00%	88.33%	-26.93%	0.02%	0.23%	-19.18%	85.30%	87.35%	0.00%
Dividend Yield	-	-	2.27%	1.25%	1.31%	1.11%	0.85%	2.18%	3.33%	2.73%	1.55%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,053.13
(-) Cash Dividends Paid (M)	85.05
(=) Cash Retained (M)	1,968.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	410.63	256.64	153.98
Cash Retained (M)	1,968.08	1,968.08	1,968.08
(-) Cash Required (M)	-410.63	-256.64	-153.98
(=) Excess Retained (M)	1,557.45	1,711.44	1,814.09
(/) Shares Outstanding (M)	16.83	16.83	16.83
(=) Excess Retained per Share	92.52	101.67	107.77
LTM Dividend per Share	5.05	5.05	5.05
(+) Excess Retained per Share	92.52	101.67	107.77
(=) Adjusted Dividend	97.57	106.72	112.82
WACC / Discount Rate	9.61%	9.61%	9.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,505.75	$3,656.77	$5,752.97
Upside / Downside	94.39%	183.69%	346.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,053.13	2,186.58	2,328.71	2,480.08	2,641.28	2,812.96	2,897.35
Payout Ratio	4.14%	21.31%	38.49%	55.66%	72.83%	90.00%	92.50%
Projected Dividends (M)	85.05	466.05	896.21	1,380.34	1,923.60	2,531.67	2,680.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.61%	9.61%	9.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	421.20	425.19	429.19
Year 2 PV (M)	732.04	745.98	760.05
Year 3 PV (M)	1,018.98	1,048.23	1,078.03
Year 4 PV (M)	1,283.38	1,332.74	1,383.50
Year 5 PV (M)	1,526.54	1,600.27	1,676.82
PV of Terminal Value (M)	24,454.83	25,636.01	26,862.39
Equity Value (M)	29,436.96	30,788.41	32,189.99
Shares Outstanding (M)	16.83	16.83	16.83
Fair Value	$1,748.71	$1,828.99	$1,912.25
Upside / Downside	35.66%	41.89%	48.35%

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

Vinx Corp. (3784.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener