DDM Analysis: 2802.T

Valuation Snapshot

Stable Growth	$10,906.99 - $20,812.04	$19,503.93
Multi-Stage	$3,277.66 - $3,586.67	$3,429.33
Blended Fair Value	$11,466.63
Current Price	$3,909.00
Upside	193.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.39%	12.69%	52.16	51.18	42.15	36.35	23.36	23.40	24.60	22.74	22.98	21.30
YoY Growth	-	-	1.90%	21.42%	15.98%	55.61%	-0.17%	-4.88%	8.15%	-1.03%	7.88%	34.81%
Dividend Yield	-	-	1.33%	1.78%	1.47%	2.20%	1.62%	2.61%	2.63%	2.17%	1.89%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	78,522.00
(-) Cash Dividends Paid (M)	39,428.00
(=) Cash Retained (M)	39,094.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,704.40	9,815.25	5,889.15
Cash Retained (M)	39,094.00	39,094.00	39,094.00
(-) Cash Required (M)	-15,704.40	-9,815.25	-5,889.15
(=) Excess Retained (M)	23,389.60	29,278.75	33,204.85
(/) Shares Outstanding (M)	750.34	750.34	750.34
(=) Excess Retained per Share	31.17	39.02	44.25
LTM Dividend per Share	52.55	52.55	52.55
(+) Excess Retained per Share	31.17	39.02	44.25
(=) Adjusted Dividend	83.72	91.57	96.80
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,906.99	$19,503.93	$20,812.04
Upside / Downside	179.02%	398.95%	432.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	78,522.00	83,625.93	89,061.62	94,850.62	101,015.91	107,581.94	110,809.40
Payout Ratio	50.21%	58.17%	66.13%	74.09%	82.04%	90.00%	92.50%
Projected Dividends (M)	39,428.00	48,645.32	58,894.32	70,270.15	82,876.01	96,823.75	102,498.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	45,328.43	45,758.08	46,187.74
Year 2 PV (M)	51,136.68	52,110.69	53,093.89
Year 3 PV (M)	56,853.82	58,485.89	60,148.90
Year 4 PV (M)	62,480.89	64,883.73	67,355.22
Year 5 PV (M)	68,018.94	71,304.28	74,715.36
PV of Terminal Value (M)	2,175,534.42	2,280,613.54	2,389,714.29
Equity Value (M)	2,459,353.19	2,573,156.23	2,691,215.40
Shares Outstanding (M)	750.34	750.34	750.34
Fair Value	$3,277.66	$3,429.33	$3,586.67
Upside / Downside	-16.15%	-12.27%	-8.25%

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

Mode

Ticker

Industry

Sector

Ajinomoto Co., Inc. (2802.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener