DDM Analysis: 9719.T

Valuation Snapshot

Stable Growth	$33,162.86 - $39,071.47	$36,615.69
Multi-Stage	$7,306.16 - $8,002.81	$7,648.05
Blended Fair Value	$22,131.87
Current Price	$4,429.00
Upside	399.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.50%	15.99%	65.97	53.96	49.28	46.60	43.27	38.28	32.45	31.62	27.45	19.96
YoY Growth	-	-	22.27%	9.48%	5.76%	7.70%	13.03%	17.97%	2.64%	15.16%	37.53%	33.36%
Dividend Yield	-	-	1.52%	1.71%	2.18%	2.03%	1.96%	2.19%	1.79%	1.84%	1.63%	1.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	61,413.00
(-) Cash Dividends Paid (M)	22,189.00
(=) Cash Retained (M)	39,224.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,282.60	7,676.63	4,605.98
Cash Retained (M)	39,224.00	39,224.00	39,224.00
(-) Cash Required (M)	-12,282.60	-7,676.63	-4,605.98
(=) Excess Retained (M)	26,941.40	31,547.38	34,618.03
(/) Shares Outstanding (M)	312.59	312.59	312.59
(=) Excess Retained per Share	86.19	100.92	110.74
LTM Dividend per Share	70.98	70.98	70.98
(+) Excess Retained per Share	86.19	100.92	110.74
(=) Adjusted Dividend	157.17	171.90	181.73
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,162.86	$36,615.69	$39,071.47
Upside / Downside	648.77%	726.73%	782.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	61,413.00	65,404.85	69,656.16	74,183.81	79,005.76	84,141.13	86,665.37
Payout Ratio	36.13%	46.90%	57.68%	68.45%	79.23%	90.00%	92.50%
Projected Dividends (M)	22,189.00	30,677.90	40,176.61	50,780.54	62,593.23	75,727.02	80,165.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28,728.81	29,001.12	29,273.43
Year 2 PV (M)	35,233.62	35,904.73	36,582.16
Year 3 PV (M)	41,703.58	42,900.74	44,120.60
Year 4 PV (M)	48,138.82	49,990.10	51,894.28
Year 5 PV (M)	54,539.48	57,173.76	59,908.85
PV of Terminal Value (M)	2,075,517.09	2,175,765.34	2,279,850.33
Equity Value (M)	2,283,861.41	2,390,735.79	2,501,629.65
Shares Outstanding (M)	312.59	312.59	312.59
Fair Value	$7,306.16	$7,648.05	$8,002.81
Upside / Downside	64.96%	72.68%	80.69%

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

SCSK Corporation (9719.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener