DDM Analysis: 4617.T

Valuation Snapshot

Stable Growth	$19,514.51 - $45,343.61	$42,493.60
Multi-Stage	$6,732.89 - $7,368.16	$7,044.69
Blended Fair Value	$24,769.15
Current Price	$2,708.00
Upside	814.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.84%	17.33%	85.84	51.90	35.72	36.61	39.63	41.15	46.33	25.07	22.59	21.36
YoY Growth	-	-	65.41%	45.29%	-2.42%	-7.63%	-3.68%	-11.19%	84.79%	10.98%	5.76%	23.00%
Dividend Yield	-	-	3.17%	2.59%	2.95%	4.16%	4.62%	5.14%	4.85%	2.27%	2.61%	3.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,304.00
(-) Cash Dividends Paid (M)	4,795.00
(=) Cash Retained (M)	6,509.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,260.80	1,413.00	847.80
Cash Retained (M)	6,509.00	6,509.00	6,509.00
(-) Cash Required (M)	-2,260.80	-1,413.00	-847.80
(=) Excess Retained (M)	4,248.20	5,096.00	5,661.20
(/) Shares Outstanding (M)	49.58	49.58	49.58
(=) Excess Retained per Share	85.69	102.79	114.19
LTM Dividend per Share	96.71	96.71	96.71
(+) Excess Retained per Share	85.69	102.79	114.19
(=) Adjusted Dividend	182.40	199.50	210.90
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,514.51	$42,493.60	$45,343.61
Upside / Downside	620.62%	1,469.19%	1,574.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,304.00	12,038.76	12,821.28	13,654.66	14,542.22	15,487.46	15,952.08
Payout Ratio	42.42%	51.93%	61.45%	70.97%	80.48%	90.00%	92.50%
Projected Dividends (M)	4,795.00	6,252.32	7,878.83	9,690.37	11,704.12	13,938.71	14,755.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,816.36	5,871.49	5,926.62
Year 2 PV (M)	6,818.38	6,948.25	7,079.35
Year 3 PV (M)	7,801.35	8,025.30	8,253.50
Year 4 PV (M)	8,765.53	9,102.63	9,449.36
Year 5 PV (M)	9,711.19	10,180.24	10,667.25
PV of Terminal Value (M)	294,896.13	309,139.73	323,928.46
Equity Value (M)	333,808.95	349,267.64	365,304.53
Shares Outstanding (M)	49.58	49.58	49.58
Fair Value	$6,732.89	$7,044.69	$7,368.16
Upside / Downside	148.63%	160.14%	172.09%

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

Chugoku Marine Paints, Ltd. (4617.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener