DDM Analysis: 9742.T

Valuation Snapshot

Stable Growth	$585.26 - $906.43	$734.09
Multi-Stage	$1,251.10 - $1,373.30	$1,311.02
Blended Fair Value	$1,022.55
Current Price	$2,016.00
Upside	-49.28%
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	7.85%	4.47%	49.94	49.84	39.94	50.61	45.61	34.22	25.67	25.09	21.05	23.98
YoY Growth	-	-	0.19%	24.79%	-21.08%	10.96%	33.29%	33.33%	2.30%	19.18%	-12.22%	-25.63%
Dividend Yield	-	-	3.00%	2.73%	2.66%	3.12%	3.30%	2.51%	2.18%	2.36%	1.87%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,298.00
(-) Cash Dividends Paid (M)	1,142.00
(=) Cash Retained (M)	156.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	259.60	162.25	97.35
Cash Retained (M)	156.00	156.00	156.00
(-) Cash Required (M)	-259.60	-162.25	-97.35
(=) Excess Retained (M)	-103.60	-6.25	58.65
(/) Shares Outstanding (M)	20.81	20.81	20.81
(=) Excess Retained per Share	-4.98	-0.30	2.82
LTM Dividend per Share	54.89	54.89	54.89
(+) Excess Retained per Share	-4.98	-0.30	2.82
(=) Adjusted Dividend	49.91	54.59	57.71
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-1.57%	-0.57%	0.43%
Fair Value	$585.26	$734.09	$906.43
Upside / Downside	-70.97%	-63.59%	-55.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,298.00	1,290.62	1,283.27	1,275.97	1,268.71	1,261.50	1,299.34
Payout Ratio	87.98%	88.39%	88.79%	89.19%	89.60%	90.00%	92.50%
Projected Dividends (M)	1,142.00	1,140.71	1,139.40	1,138.07	1,136.72	1,135.35	1,201.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-1.57%	-0.57%	0.43%
Year 1 PV (M)	1,057.10	1,067.84	1,078.57
Year 2 PV (M)	978.48	998.47	1,018.65
Year 3 PV (M)	905.70	933.58	962.04
Year 4 PV (M)	838.31	872.90	908.55
Year 5 PV (M)	775.92	816.14	858.02
PV of Terminal Value (M)	21,475.12	22,588.38	23,747.34
Equity Value (M)	26,030.63	27,277.31	28,573.17
Shares Outstanding (M)	20.81	20.81	20.81
Fair Value	$1,251.10	$1,311.02	$1,373.30
Upside / Downside	-37.94%	-34.97%	-31.88%

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

INES Corporation (9742.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener