DDM Analysis: 2874.T

Valuation Snapshot

Stable Growth	$409.59 - $695.88	$534.15
Multi-Stage	$818.34 - $898.74	$857.77
Blended Fair Value	$695.96
Current Price	$1,215.00
Upside	-42.72%
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	0.91%	3.17%	24.05	24.52	23.03	23.03	23.00	22.98	24.46	18.69	17.82	17.67
YoY Growth	-	-	-1.94%	6.48%	0.00%	0.15%	0.07%	-6.03%	30.85%	4.85%	0.86%	0.39%
Dividend Yield	-	-	1.98%	2.88%	2.20%	2.15%	2.75%	2.67%	2.45%	2.04%	1.53%	1.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,979.00
(-) Cash Dividends Paid (M)	1,430.00
(=) Cash Retained (M)	549.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	395.80	247.38	148.43
Cash Retained (M)	549.00	549.00	549.00
(-) Cash Required (M)	-395.80	-247.38	-148.43
(=) Excess Retained (M)	153.20	301.63	400.58
(/) Shares Outstanding (M)	58.96	58.96	58.96
(=) Excess Retained per Share	2.60	5.12	6.79
LTM Dividend per Share	24.25	24.25	24.25
(+) Excess Retained per Share	2.60	5.12	6.79
(=) Adjusted Dividend	26.85	29.37	31.05
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.23%	0.77%	1.77%
Fair Value	$409.59	$534.15	$695.88
Upside / Downside	-66.29%	-56.04%	-42.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,979.00	1,994.21	2,009.54	2,024.98	2,040.55	2,056.23	2,117.92
Payout Ratio	72.26%	75.81%	79.36%	82.90%	86.45%	90.00%	92.50%
Projected Dividends (M)	1,430.00	1,511.75	1,594.67	1,678.78	1,764.09	1,850.61	1,959.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.23%	0.77%	1.77%
Year 1 PV (M)	1,407.92	1,422.03	1,436.15
Year 2 PV (M)	1,383.15	1,411.02	1,439.16
Year 3 PV (M)	1,356.10	1,397.28	1,439.30
Year 4 PV (M)	1,327.13	1,381.15	1,436.79
Year 5 PV (M)	1,296.60	1,362.90	1,431.88
PV of Terminal Value (M)	41,480.64	43,601.57	45,808.39
Equity Value (M)	48,251.55	50,575.96	52,991.67
Shares Outstanding (M)	58.96	58.96	58.96
Fair Value	$818.34	$857.77	$898.74
Upside / Downside	-32.65%	-29.40%	-26.03%

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

Ticker

Industry

Sector

Yokorei Co.,Ltd. (2874.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener