DDM Analysis: 6850.T

Valuation Snapshot

Stable Growth	$18,113.29 - $21,341.13	$19,999.48
Multi-Stage	$14,130.47 - $15,513.41	$14,809.00
Blended Fair Value	$17,404.24
Current Price	$1,300.00
Upside	1,238.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.68%	6.30%	32.39	35.80	22.87	22.40	22.42	22.37	19.89	17.54	20.12	17.79
YoY Growth	-	-	-9.52%	56.56%	2.10%	-0.08%	0.20%	12.46%	13.43%	-12.81%	13.10%	1.17%
Dividend Yield	-	-	2.66%	2.71%	1.85%	2.70%	2.95%	3.22%	2.91%	2.06%	3.23%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,828.00
(-) Cash Dividends Paid (M)	169.50
(=) Cash Retained (M)	1,658.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	365.60	228.50	137.10
Cash Retained (M)	1,658.50	1,658.50	1,658.50
(-) Cash Required (M)	-365.60	-228.50	-137.10
(=) Excess Retained (M)	1,292.90	1,430.00	1,521.40
(/) Shares Outstanding (M)	17.01	17.01	17.01
(=) Excess Retained per Share	76.01	84.07	89.44
LTM Dividend per Share	9.97	9.97	9.97
(+) Excess Retained per Share	76.01	84.07	89.44
(=) Adjusted Dividend	85.98	94.04	99.41
WACC / Discount Rate	-0.69%	-0.69%	-0.69%
Growth Rate	5.34%	6.34%	7.34%
Fair Value	$18,113.29	$19,999.48	$21,341.13
Upside / Downside	1,293.33%	1,438.42%	1,541.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,828.00	1,943.90	2,067.14	2,198.20	2,337.56	2,485.76	2,560.34
Payout Ratio	9.27%	25.42%	41.56%	57.71%	73.85%	90.00%	92.50%
Projected Dividends (M)	169.50	494.10	859.17	1,268.56	1,726.39	2,237.19	2,368.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.69%	-0.69%	-0.69%
Growth Rate	5.34%	6.34%	7.34%
Year 1 PV (M)	492.84	497.52	502.20
Year 2 PV (M)	854.80	871.11	887.57
Year 3 PV (M)	1,258.88	1,295.07	1,331.96
Year 4 PV (M)	1,708.86	1,774.68	1,842.38
Year 5 PV (M)	2,208.82	2,315.68	2,426.62
PV of Terminal Value (M)	233,828.46	245,139.94	256,885.00
Equity Value (M)	240,352.66	251,893.99	263,875.72
Shares Outstanding (M)	17.01	17.01	17.01
Fair Value	$14,130.47	$14,809.00	$15,513.41
Upside / Downside	986.96%	1,039.15%	1,093.34%

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

Chino Corporation (6850.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener