DDM Analysis: 3086.T

Valuation Snapshot

Stable Growth	$1,608.70 - $2,841.02	$2,131.06
Multi-Stage	$3,062.74 - $3,366.90	$3,211.88
Blended Fair Value	$2,671.47
Current Price	$2,301.50
Upside	16.08%
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	2.91%	5.56%	42.73	32.94	30.85	32.88	27.79	37.01	36.98	30.81	28.77	26.84
YoY Growth	-	-	29.72%	6.77%	-6.18%	18.31%	-24.90%	0.07%	20.03%	7.08%	7.21%	7.95%
Dividend Yield	-	-	2.10%	2.16%	2.26%	3.16%	2.58%	4.04%	3.26%	1.80%	1.84%	2.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,685.00
(-) Cash Dividends Paid (M)	13,397.00
(=) Cash Retained (M)	17,288.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,137.00	3,835.63	2,301.38
Cash Retained (M)	17,288.00	17,288.00	17,288.00
(-) Cash Required (M)	-6,137.00	-3,835.63	-2,301.38
(=) Excess Retained (M)	11,151.00	13,452.38	14,986.63
(/) Shares Outstanding (M)	253.88	253.88	253.88
(=) Excess Retained per Share	43.92	52.99	59.03
LTM Dividend per Share	52.77	52.77	52.77
(+) Excess Retained per Share	43.92	52.99	59.03
(=) Adjusted Dividend	96.69	105.76	111.80
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.16%	1.16%	2.16%
Fair Value	$1,608.70	$2,131.06	$2,841.02
Upside / Downside	-30.10%	-7.41%	23.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,685.00	31,040.92	31,400.97	31,765.19	32,133.64	32,506.36	33,481.56
Payout Ratio	43.66%	52.93%	62.20%	71.46%	80.73%	90.00%	92.50%
Projected Dividends (M)	13,397.00	16,429.28	19,530.10	22,700.65	25,942.12	29,255.73	30,970.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.16%	1.16%	2.16%
Year 1 PV (M)	15,320.07	15,473.02	15,625.98
Year 2 PV (M)	16,982.00	17,322.79	17,666.96
Year 3 PV (M)	18,406.22	18,963.05	19,530.99
Year 4 PV (M)	19,614.35	20,409.48	21,228.54
Year 5 PV (M)	20,626.31	21,676.74	22,769.54
PV of Terminal Value (M)	686,607.58	721,574.43	757,951.59
Equity Value (M)	777,556.51	815,419.50	854,773.61
Shares Outstanding (M)	253.88	253.88	253.88
Fair Value	$3,062.74	$3,211.88	$3,366.90
Upside / Downside	33.08%	39.56%	46.29%

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

J. Front Retailing Co., Ltd. (3086.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener