DDM Analysis: 2612.T

Valuation Snapshot

Stable Growth	$4,510.01 - $8,685.11	$6,179.52
Multi-Stage	$7,282.71 - $8,000.92	$7,634.94
Blended Fair Value	$6,907.23
Current Price	$3,770.00
Upside	83.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.56%	6.98%	100.07	100.18	109.96	84.97	110.07	119.95	149.83	117.35	61.17	40.75
YoY Growth	-	-	-0.11%	-8.89%	29.41%	-22.80%	-8.24%	-19.94%	27.69%	91.83%	50.13%	-20.04%
Dividend Yield	-	-	2.75%	2.74%	3.16%	2.42%	2.73%	3.20%	3.77%	1.94%	1.20%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,646.00
(-) Cash Dividends Paid (M)	919.00
(=) Cash Retained (M)	1,727.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	529.20	330.75	198.45
Cash Retained (M)	1,727.00	1,727.00	1,727.00
(-) Cash Required (M)	-529.20	-330.75	-198.45
(=) Excess Retained (M)	1,197.80	1,396.25	1,528.55
(/) Shares Outstanding (M)	9.20	9.20	9.20
(=) Excess Retained per Share	130.15	151.71	166.08
LTM Dividend per Share	99.85	99.85	99.85
(+) Excess Retained per Share	130.15	151.71	166.08
(=) Adjusted Dividend	230.00	251.56	265.94
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$4,510.01	$6,179.52	$8,685.11
Upside / Downside	19.63%	63.91%	130.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,646.00	2,702.92	2,761.07	2,820.47	2,881.15	2,943.14	3,031.43
Payout Ratio	34.73%	45.79%	56.84%	67.89%	78.95%	90.00%	92.50%
Projected Dividends (M)	919.00	1,237.54	1,569.37	1,914.90	2,274.56	2,648.82	2,804.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	1,152.70	1,164.09	1,175.49
Year 2 PV (M)	1,361.55	1,388.60	1,415.92
Year 3 PV (M)	1,547.42	1,593.77	1,641.03
Year 4 PV (M)	1,712.04	1,780.76	1,851.52
Year 5 PV (M)	1,857.05	1,950.68	2,048.05
PV of Terminal Value (M)	59,395.61	62,390.21	65,504.40
Equity Value (M)	67,026.36	70,268.11	73,636.41
Shares Outstanding (M)	9.20	9.20	9.20
Fair Value	$7,282.71	$7,634.94	$8,000.92
Upside / Downside	93.18%	102.52%	112.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Kadoya Sesame Mills Incorporated (2612.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener