DDM Analysis: 3696.T

Valuation Snapshot

Stable Growth	$20,484.91 - $40,762.36	$38,200.30
Multi-Stage	$6,266.02 - $6,861.24	$6,558.15
Blended Fair Value	$22,379.23
Current Price	$2,501.00
Upside	794.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.15%	0.00%	19.81	19.78	38.99	17.18	13.46	13.39	11.31	7.16	0.00	0.00
YoY Growth	-	-	0.19%	-49.28%	126.91%	27.64%	0.53%	18.39%	58.09%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.85%	1.11%	3.11%	1.05%	0.29%	1.95%	0.54%	0.45%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,359.24
(-) Cash Dividends Paid (M)	689.00
(=) Cash Retained (M)	1,670.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	471.85	294.90	176.94
Cash Retained (M)	1,670.24	1,670.24	1,670.24
(-) Cash Required (M)	-471.85	-294.90	-176.94
(=) Excess Retained (M)	1,198.39	1,375.33	1,493.30
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	104.11	119.49	129.73
LTM Dividend per Share	59.86	59.86	59.86
(+) Excess Retained per Share	104.11	119.49	129.73
(=) Adjusted Dividend	163.97	179.34	189.59
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$20,484.91	$38,200.30	$40,762.36
Upside / Downside	719.07%	1,427.40%	1,529.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,359.24	2,512.59	2,675.91	2,849.84	3,035.08	3,232.36	3,329.33
Payout Ratio	29.20%	41.36%	53.52%	65.68%	77.84%	90.00%	92.50%
Projected Dividends (M)	689.00	1,039.29	1,432.22	1,871.83	2,362.53	2,909.13	3,079.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	968.11	977.29	986.47
Year 2 PV (M)	1,242.75	1,266.42	1,290.32
Year 3 PV (M)	1,512.97	1,556.40	1,600.65
Year 4 PV (M)	1,778.81	1,847.22	1,917.58
Year 5 PV (M)	2,040.34	2,138.89	2,241.21
PV of Terminal Value (M)	64,581.84	67,701.16	70,939.87
Equity Value (M)	72,124.81	75,487.38	78,976.10
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$6,266.02	$6,558.15	$6,861.24
Upside / Downside	150.54%	162.22%	174.34%

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

Analysis Mode

Ticker

Industry

Sector

Ceres Inc. (3696.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener