DDM Analysis: 3284.T

Valuation Snapshot

Stable Growth	$3,357.07 - $11,415.07	$5,505.90
Multi-Stage	$2,750.12 - $3,012.72	$2,878.99
Blended Fair Value	$4,192.44
Current Price	$1,296.00
Upside	223.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.60%	17.59%	55.65	53.67	41.67	34.13	37.33	46.63	34.54	19.65	14.37	11.42
YoY Growth	-	-	3.69%	28.82%	22.08%	-8.57%	-19.94%	35.01%	75.72%	36.79%	25.80%	3.75%
Dividend Yield	-	-	4.47%	4.60%	4.17%	4.26%	5.23%	8.80%	5.54%	2.47%	1.48%	2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,548.00
(-) Cash Dividends Paid (M)	1,045.00
(=) Cash Retained (M)	3,503.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	909.60	568.50	341.10
Cash Retained (M)	3,503.00	3,503.00	3,503.00
(-) Cash Required (M)	-909.60	-568.50	-341.10
(=) Excess Retained (M)	2,593.40	2,934.50	3,161.90
(/) Shares Outstanding (M)	36.89	36.89	36.89
(=) Excess Retained per Share	70.30	79.55	85.71
LTM Dividend per Share	28.33	28.33	28.33
(+) Excess Retained per Share	70.30	79.55	85.71
(=) Adjusted Dividend	98.63	107.88	114.04
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	4.18%	5.18%	6.18%
Fair Value	$3,357.07	$5,505.90	$11,415.07
Upside / Downside	159.03%	324.84%	780.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,548.00	4,783.54	5,031.28	5,291.84	5,565.90	5,854.16	6,029.78
Payout Ratio	22.98%	36.38%	49.79%	63.19%	76.60%	90.00%	92.50%
Projected Dividends (M)	1,045.00	1,740.33	2,504.88	3,343.96	4,263.23	5,268.74	5,577.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	4.18%	5.18%	6.18%
Year 1 PV (M)	1,607.41	1,622.84	1,638.27
Year 2 PV (M)	2,136.87	2,178.09	2,219.71
Year 3 PV (M)	2,634.80	2,711.40	2,789.48
Year 4 PV (M)	3,102.56	3,223.41	3,347.76
Year 5 PV (M)	3,541.48	3,714.74	3,894.72
PV of Terminal Value (M)	88,426.67	92,752.91	97,246.84
Equity Value (M)	101,449.79	106,203.40	111,136.78
Shares Outstanding (M)	36.89	36.89	36.89
Fair Value	$2,750.12	$2,878.99	$3,012.72
Upside / Downside	112.20%	122.14%	132.46%

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

Hoosiers Holdings Co., Ltd. (3284.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener