DDM Analysis: 4212.T

Valuation Snapshot

Stable Growth	$1,201.64 - $1,900.86	$1,520.96
Multi-Stage	$2,443.70 - $2,685.35	$2,562.18
Blended Fair Value	$2,041.57
Current Price	$2,165.00
Upside	-5.70%
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	-0.76%	4.86%	69.14	76.48	85.49	80.16	71.44	71.83	64.56	58.77	53.09	50.24
YoY Growth	-	-	-9.59%	-10.54%	6.65%	12.21%	-0.54%	11.26%	9.84%	10.71%	5.66%	16.74%
Dividend Yield	-	-	3.51%	3.40%	3.74%	4.75%	3.39%	3.33%	2.99%	2.53%	2.58%	3.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,698.00
(-) Cash Dividends Paid (M)	2,192.00
(=) Cash Retained (M)	1,506.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	739.60	462.25	277.35
Cash Retained (M)	1,506.00	1,506.00	1,506.00
(-) Cash Required (M)	-739.60	-462.25	-277.35
(=) Excess Retained (M)	766.40	1,043.75	1,228.65
(/) Shares Outstanding (M)	30.95	30.95	30.95
(=) Excess Retained per Share	24.76	33.72	39.70
LTM Dividend per Share	70.83	70.83	70.83
(+) Excess Retained per Share	24.76	33.72	39.70
(=) Adjusted Dividend	95.59	104.55	110.52
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.13%	-0.13%	0.87%
Fair Value	$1,201.64	$1,520.96	$1,900.86
Upside / Downside	-44.50%	-29.75%	-12.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,698.00	3,693.30	3,688.60	3,683.92	3,679.23	3,674.56	3,784.79
Payout Ratio	59.28%	65.42%	71.57%	77.71%	83.86%	90.00%	92.50%
Projected Dividends (M)	2,192.00	2,416.16	2,639.76	2,862.78	3,085.22	3,307.10	3,500.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.13%	-0.13%	0.87%
Year 1 PV (M)	2,240.97	2,263.64	2,286.30
Year 2 PV (M)	2,270.83	2,317.00	2,363.63
Year 3 PV (M)	2,284.12	2,354.13	2,425.55
Year 4 PV (M)	2,283.12	2,376.89	2,473.53
Year 5 PV (M)	2,269.86	2,386.99	2,508.91
PV of Terminal Value (M)	64,282.29	67,599.47	71,052.20
Equity Value (M)	75,631.19	79,298.12	83,110.12
Shares Outstanding (M)	30.95	30.95	30.95
Fair Value	$2,443.70	$2,562.18	$2,685.35
Upside / Downside	12.87%	18.35%	24.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Sekisui Jushi Corporation (4212.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener