DDM Analysis: 3197.T

Valuation Snapshot

Stable Growth	$706.62 - $1,093.52	$886.01
Multi-Stage	$1,505.78 - $1,658.49	$1,580.63
Blended Fair Value	$1,233.32
Current Price	$3,059.00
Upside	-59.68%
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	-11.67%	0.00%	14.44	0.03	12.00	0.07	8.73	26.86	32.83	33.45	30.91	21.64
YoY Growth	-	-	46,842.86%	-99.74%	15,958.82%	-99.14%	-67.50%	-18.21%	-1.83%	8.19%	42.83%	0.00%
Dividend Yield	-	-	0.48%	0.00%	0.69%	0.00%	0.53%	1.68%	1.80%	2.18%	1.90%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,223.00
(-) Cash Dividends Paid (M)	4,339.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,444.60	2,152.88	1,291.73
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-3,444.60	-2,152.88	-1,291.73
(=) Excess Retained (M)	9,439.40	10,731.13	11,592.28
(/) Shares Outstanding (M)	227.50	227.50	227.50
(=) Excess Retained per Share	41.49	47.17	50.95
LTM Dividend per Share	19.07	19.07	19.07
(+) Excess Retained per Share	41.49	47.17	50.95
(=) Adjusted Dividend	60.56	66.24	70.03
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	-1.80%	-0.80%	0.20%
Fair Value	$706.62	$886.01	$1,093.52
Upside / Downside	-76.90%	-71.04%	-64.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,223.00	17,085.53	16,949.15	16,813.87	16,679.66	16,546.52	17,042.92
Payout Ratio	25.19%	38.15%	51.12%	64.08%	77.04%	90.00%	92.50%
Projected Dividends (M)	4,339.00	6,518.89	8,663.70	10,773.86	12,849.78	14,891.87	15,764.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	-1.80%	-0.80%	0.20%
Year 1 PV (M)	6,052.58	6,114.22	6,175.85
Year 2 PV (M)	7,468.57	7,621.46	7,775.89
Year 3 PV (M)	8,623.28	8,889.41	9,160.96
Year 4 PV (M)	9,549.14	9,944.08	10,351.15
Year 5 PV (M)	10,275.07	10,809.00	11,364.89
PV of Terminal Value (M)	300,598.41	316,218.44	332,481.16
Equity Value (M)	342,567.05	359,596.60	377,309.89
Shares Outstanding (M)	227.50	227.50	227.50
Fair Value	$1,505.78	$1,580.63	$1,658.49
Upside / Downside	-50.78%	-48.33%	-45.78%

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

Skylark Holdings Co., Ltd. (3197.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener