DDM Analysis: 4368.T

Valuation Snapshot

Stable Growth	$56,705.74 - $66,808.96	$62,609.78
Multi-Stage	$112,796.90 - $123,841.34	$118,215.78
Blended Fair Value	$90,412.78
Current Price	$3,870.00
Upside	2,236.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.97%	20.28%	67.97	65.96	59.97	50.17	46.33	46.33	46.32	47.33	43.28	17.87
YoY Growth	-	-	3.05%	9.98%	19.54%	8.29%	0.00%	0.02%	-2.14%	9.36%	142.23%	66.63%
Dividend Yield	-	-	1.76%	1.63%	1.33%	1.41%	1.13%	1.18%	2.12%	1.66%	1.19%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,843.71
(-) Cash Dividends Paid (M)	2,571.94
(=) Cash Retained (M)	9,271.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,368.74	1,480.46	888.28
Cash Retained (M)	9,271.78	9,271.78	9,271.78
(-) Cash Required (M)	-2,368.74	-1,480.46	-888.28
(=) Excess Retained (M)	6,903.03	7,791.31	8,383.50
(/) Shares Outstanding (M)	35.26	35.26	35.26
(=) Excess Retained per Share	195.80	220.99	237.79
LTM Dividend per Share	72.95	72.95	72.95
(+) Excess Retained per Share	195.80	220.99	237.79
(=) Adjusted Dividend	268.75	293.94	310.74
WACC / Discount Rate	-17.61%	-17.61%	-17.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$56,705.74	$62,609.78	$66,808.96
Upside / Downside	1,365.26%	1,517.82%	1,626.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,843.71	12,613.55	13,433.44	14,306.61	15,236.54	16,226.91	16,713.72
Payout Ratio	21.72%	35.37%	49.03%	62.69%	76.34%	90.00%	92.50%
Projected Dividends (M)	2,571.94	4,461.73	6,586.33	8,968.28	11,632.05	14,604.22	15,460.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-17.61%	-17.61%	-17.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,364.69	5,415.54	5,466.39
Year 2 PV (M)	9,521.96	9,703.33	9,886.41
Year 3 PV (M)	15,589.55	16,037.07	16,493.07
Year 4 PV (M)	24,312.09	25,247.06	26,208.75
Year 5 PV (M)	36,701.68	38,474.38	40,314.93
PV of Terminal Value (M)	3,885,280.31	4,072,940.81	4,267,783.51
Equity Value (M)	3,976,770.28	4,167,818.19	4,366,153.06
Shares Outstanding (M)	35.26	35.26	35.26
Fair Value	$112,796.90	$118,215.78	$123,841.34
Upside / Downside	2,814.65%	2,954.67%	3,100.03%

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

Fuso Chemical Co.,Ltd. (4368.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener