DDM Analysis: 9412.T

Valuation Snapshot

Stable Growth	$709.82 - $1,095.08	$888.80
Multi-Stage	$947.20 - $1,037.30	$991.41
Blended Fair Value	$940.10
Current Price	$1,395.00
Upside	-32.61%
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	3.12%	5.36%	21.98	21.44	18.43	18.80	18.86	18.85	18.85	19.89	15.71	14.13
YoY Growth	-	-	2.52%	16.33%	-1.93%	-0.36%	0.06%	0.00%	-5.23%	26.65%	11.19%	8.31%
Dividend Yield	-	-	1.52%	2.42%	3.23%	3.48%	4.66%	4.71%	4.30%	3.77%	3.25%	3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,159.00
(-) Cash Dividends Paid (M)	7,646.00
(=) Cash Retained (M)	13,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,231.80	2,644.88	1,586.93
Cash Retained (M)	13,513.00	13,513.00	13,513.00
(-) Cash Required (M)	-4,231.80	-2,644.88	-1,586.93
(=) Excess Retained (M)	9,281.20	10,868.13	11,926.08
(/) Shares Outstanding (M)	283.36	283.36	283.36
(=) Excess Retained per Share	32.75	38.35	42.09
LTM Dividend per Share	26.98	26.98	26.98
(+) Excess Retained per Share	32.75	38.35	42.09
(=) Adjusted Dividend	59.74	65.34	69.07
WACC / Discount Rate	9.33%	9.33%	9.33%
Growth Rate	0.84%	1.84%	2.84%
Fair Value	$709.82	$888.80	$1,095.08
Upside / Downside	-49.12%	-36.29%	-21.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,159.00	21,548.86	21,945.90	22,350.25	22,762.06	23,181.45	23,876.90
Payout Ratio	36.14%	46.91%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	7,646.00	10,108.30	12,658.73	15,299.72	18,033.74	20,863.31	22,086.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.33%	9.33%	9.33%
Growth Rate	0.84%	1.84%	2.84%
Year 1 PV (M)	9,154.95	9,245.74	9,336.52
Year 2 PV (M)	10,383.57	10,590.52	10,799.52
Year 3 PV (M)	11,366.27	11,707.77	12,056.05
Year 4 PV (M)	12,133.84	12,622.35	13,125.45
Year 5 PV (M)	12,713.75	13,356.76	14,025.52
PV of Terminal Value (M)	212,645.84	223,400.50	234,585.95
Equity Value (M)	268,398.23	280,923.63	293,929.02
Shares Outstanding (M)	283.36	283.36	283.36
Fair Value	$947.20	$991.41	$1,037.30
Upside / Downside	-32.10%	-28.93%	-25.64%

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

Mode

Ticker

Industry

Sector

SKY Perfect JSAT Holdings Inc. (9412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener