DDM Analysis: 2492.T

Valuation Snapshot

Stable Growth	$35.11 - $47.69	$41.52
Multi-Stage	$69.53 - $76.54	$72.97
Blended Fair Value	$57.24
Current Price	$334.00
Upside	-82.86%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-19.45%	-4.32%	1.26	0.85	1.33	2.35	3.75	3.71	3.50	3.34	3.24	2.69
YoY Growth	-	-	48.49%	-36.29%	-43.45%	-37.26%	1.05%	5.97%	4.80%	3.25%	20.58%	37.14%
Dividend Yield	-	-	0.36%	0.21%	0.48%	0.36%	0.39%	0.52%	0.49%	0.66%	1.02%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,623.35
(-) Cash Dividends Paid (M)	715.89
(=) Cash Retained (M)	907.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	324.67	202.92	121.75
Cash Retained (M)	907.46	907.46	907.46
(-) Cash Required (M)	-324.67	-202.92	-121.75
(=) Excess Retained (M)	582.79	704.54	785.71
(/) Shares Outstanding (M)	226.32	226.32	226.32
(=) Excess Retained per Share	2.58	3.11	3.47
LTM Dividend per Share	3.16	3.16	3.16
(+) Excess Retained per Share	2.58	3.11	3.47
(=) Adjusted Dividend	5.74	6.28	6.63
WACC / Discount Rate	8.99%	8.99%	8.99%
Growth Rate	-6.32%	-5.32%	-4.32%
Fair Value	$35.11	$41.52	$47.69
Upside / Downside	-89.49%	-87.57%	-85.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,623.35	1,537.00	1,455.25	1,377.85	1,304.56	1,235.17	1,272.22
Payout Ratio	44.10%	53.28%	62.46%	71.64%	80.82%	90.00%	92.50%
Projected Dividends (M)	715.89	818.91	908.95	987.09	1,054.34	1,111.65	1,176.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.99%	8.99%	8.99%
Growth Rate	-6.32%	-5.32%	-4.32%
Year 1 PV (M)	743.40	751.34	759.28
Year 2 PV (M)	749.06	765.13	781.38
Year 3 PV (M)	738.45	762.35	786.76
Year 4 PV (M)	716.03	747.10	779.17
Year 5 PV (M)	685.34	722.71	761.69
PV of Terminal Value (M)	12,104.88	12,764.89	13,453.38
Equity Value (M)	15,737.16	16,513.52	17,321.65
Shares Outstanding (M)	226.32	226.32	226.32
Fair Value	$69.53	$72.97	$76.54
Upside / Downside	-79.18%	-78.15%	-77.09%

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

Infomart Corporation (2492.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener