DDM Analysis: 4204.T

Valuation Snapshot

Stable Growth	$6,419.63 - $33,356.61	$12,973.77
Multi-Stage	$4,935.51 - $5,406.80	$5,166.78
Blended Fair Value	$9,070.27
Current Price	$2,755.00
Upside	229.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.45%	9.62%	76.71	66.85	57.21	51.72	50.33	51.13	47.33	43.56	37.32	33.20
YoY Growth	-	-	14.75%	16.85%	10.61%	2.77%	-1.57%	8.02%	8.67%	16.71%	12.43%	8.45%
Dividend Yield	-	-	2.94%	3.00%	2.76%	2.79%	2.65%	3.32%	2.84%	2.31%	1.86%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	70,721.00
(-) Cash Dividends Paid (M)	33,106.00
(=) Cash Retained (M)	37,615.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,144.20	8,840.13	5,304.08
Cash Retained (M)	37,615.00	37,615.00	37,615.00
(-) Cash Required (M)	-14,144.20	-8,840.13	-5,304.08
(=) Excess Retained (M)	23,470.80	28,774.88	32,310.93
(/) Shares Outstanding (M)	416.31	416.31	416.31
(=) Excess Retained per Share	56.38	69.12	77.61
LTM Dividend per Share	79.52	79.52	79.52
(+) Excess Retained per Share	56.38	69.12	77.61
(=) Adjusted Dividend	135.90	148.64	157.14
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.14%	5.14%	6.14%
Fair Value	$6,419.63	$12,973.77	$33,356.61
Upside / Downside	133.02%	370.92%	1,110.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	70,721.00	74,355.98	78,177.78	82,196.03	86,420.81	90,862.74	93,588.62
Payout Ratio	46.81%	55.45%	64.09%	72.72%	81.36%	90.00%	92.50%
Projected Dividends (M)	33,106.00	41,230.16	50,102.01	59,776.94	70,314.06	81,776.46	86,569.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.14%	5.14%	6.14%
Year 1 PV (M)	38,401.63	38,770.39	39,139.14
Year 2 PV (M)	43,463.48	44,302.20	45,148.93
Year 3 PV (M)	48,298.94	49,703.72	51,135.46
Year 4 PV (M)	52,915.25	54,977.18	57,098.79
Year 5 PV (M)	57,319.40	60,124.80	63,038.98
PV of Terminal Value (M)	1,814,303.50	1,903,101.53	1,995,342.87
Equity Value (M)	2,054,702.20	2,150,979.81	2,250,904.18
Shares Outstanding (M)	416.31	416.31	416.31
Fair Value	$4,935.51	$5,166.78	$5,406.80
Upside / Downside	79.15%	87.54%	96.25%

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

Ticker

Industry

Sector

Sekisui Chemical Co., Ltd. (4204.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener