DDM Analysis: 2651.T

Valuation Snapshot

Stable Growth	$89,333.23 - $105,249.69	$98,634.37
Multi-Stage	$23,983.33 - $26,291.75	$25,116.14
Blended Fair Value	$61,875.25
Current Price	$10,325.00
Upside	499.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.46%	-0.85%	192.29	149.84	149.83	149.82	202.25	254.68	252.12	247.06	242.05	229.37
YoY Growth	-	-	28.33%	0.01%	0.01%	-25.93%	-20.58%	1.01%	2.05%	2.07%	5.53%	9.54%
Dividend Yield	-	-	1.86%	2.46%	3.29%	3.04%	3.45%	5.02%	3.56%	3.27%	2.76%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	53,019.00
(-) Cash Dividends Paid (M)	11,759.00
(=) Cash Retained (M)	41,260.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,603.80	6,627.38	3,976.43
Cash Retained (M)	41,260.00	41,260.00	41,260.00
(-) Cash Required (M)	-10,603.80	-6,627.38	-3,976.43
(=) Excess Retained (M)	30,656.20	34,632.63	37,283.58
(/) Shares Outstanding (M)	100.18	100.18	100.18
(=) Excess Retained per Share	306.00	345.70	372.16
LTM Dividend per Share	117.38	117.38	117.38
(+) Excess Retained per Share	306.00	345.70	372.16
(=) Adjusted Dividend	423.38	463.07	489.53
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$89,333.23	$98,634.37	$105,249.69
Upside / Downside	765.21%	855.30%	919.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	53,019.00	56,465.24	60,135.48	64,044.28	68,207.16	72,640.62	74,819.84
Payout Ratio	22.18%	35.74%	49.31%	62.87%	76.44%	90.00%	92.50%
Projected Dividends (M)	11,759.00	20,182.41	29,651.18	40,265.62	52,134.67	65,376.56	69,208.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,989.57	19,169.57	19,349.56
Year 2 PV (M)	26,249.82	26,749.80	27,254.50
Year 3 PV (M)	33,539.83	34,502.64	35,483.70
Year 4 PV (M)	40,859.70	42,431.05	44,047.29
Year 5 PV (M)	48,209.51	50,538.05	52,955.71
PV of Terminal Value (M)	2,234,856.24	2,342,800.63	2,454,876.31
Equity Value (M)	2,402,704.66	2,516,191.73	2,633,967.06
Shares Outstanding (M)	100.18	100.18	100.18
Fair Value	$23,983.33	$25,116.14	$26,291.75
Upside / Downside	132.28%	143.26%	154.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Lawson, Inc. (2651.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener