DDM Analysis: 9075.T

Valuation Snapshot

Stable Growth	$1,484.79 - $2,266.73	$1,850.72
Multi-Stage	$2,224.87 - $2,442.78	$2,331.74
Blended Fair Value	$2,091.23
Current Price	$3,680.00
Upside	-43.17%
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	1.98%	2.56%	78.54	73.42	68.23	63.14	63.66	71.20	65.90	66.19	63.78	63.16
YoY Growth	-	-	6.97%	7.61%	8.06%	-0.81%	-10.60%	8.04%	-0.43%	3.77%	0.98%	3.52%
Dividend Yield	-	-	2.33%	1.87%	1.71%	2.05%	1.54%	1.89%	1.64%	1.17%	1.79%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,330.00
(-) Cash Dividends Paid (M)	1,393.00
(=) Cash Retained (M)	4,937.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,266.00	791.25	474.75
Cash Retained (M)	4,937.00	4,937.00	4,937.00
(-) Cash Required (M)	-1,266.00	-791.25	-474.75
(=) Excess Retained (M)	3,671.00	4,145.75	4,462.25
(/) Shares Outstanding (M)	38.69	38.69	38.69
(=) Excess Retained per Share	94.88	107.15	115.33
LTM Dividend per Share	36.00	36.00	36.00
(+) Excess Retained per Share	94.88	107.15	115.33
(=) Adjusted Dividend	130.88	143.15	151.33
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	-0.23%	0.77%	1.77%
Fair Value	$1,484.79	$1,850.72	$2,266.73
Upside / Downside	-59.65%	-49.71%	-38.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,330.00	6,378.43	6,427.22	6,476.39	6,525.94	6,575.86	6,773.14
Payout Ratio	22.01%	35.61%	49.20%	62.80%	76.40%	90.00%	92.50%
Projected Dividends (M)	1,393.00	2,271.04	3,162.44	4,067.34	4,985.90	5,918.28	6,265.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	-0.23%	0.77%	1.77%
Year 1 PV (M)	2,071.23	2,091.99	2,112.75
Year 2 PV (M)	2,630.44	2,683.44	2,736.96
Year 3 PV (M)	3,085.46	3,179.18	3,274.77
Year 4 PV (M)	3,449.50	3,589.90	3,734.54
Year 5 PV (M)	3,734.32	3,925.26	4,123.94
PV of Terminal Value (M)	71,115.20	74,751.51	78,535.06
Equity Value (M)	86,086.15	90,221.27	94,518.03
Shares Outstanding (M)	38.69	38.69	38.69
Fair Value	$2,224.87	$2,331.74	$2,442.78
Upside / Downside	-39.54%	-36.64%	-33.62%

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

Fukuyama Transporting Co., Ltd. (9075.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener