DDM Analysis: 3563.T

Valuation Snapshot

Stable Growth	$33,775.33 - $39,793.06	$37,291.92
Multi-Stage	$7,470.44 - $8,187.93	$7,822.54
Blended Fair Value	$22,557.23
Current Price	$7,737.00
Upside	191.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.36%	0.00%	29.56	22.67	22.66	22.76	15.17	22.77	21.50	10.72	0.00	0.00
YoY Growth	-	-	30.36%	0.04%	-0.42%	50.03%	-33.37%	5.88%	100.57%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.38%	0.68%	0.78%	0.88%	0.35%	0.58%	0.92%	0.71%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,937.00
(-) Cash Dividends Paid (M)	3,388.00
(=) Cash Retained (M)	19,549.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,587.40	2,867.13	1,720.28
Cash Retained (M)	19,549.00	19,549.00	19,549.00
(-) Cash Required (M)	-4,587.40	-2,867.13	-1,720.28
(=) Excess Retained (M)	14,961.60	16,681.88	17,828.73
(/) Shares Outstanding (M)	114.63	114.63	114.63
(=) Excess Retained per Share	130.52	145.52	155.53
LTM Dividend per Share	29.56	29.56	29.56
(+) Excess Retained per Share	130.52	145.52	155.53
(=) Adjusted Dividend	160.07	175.08	185.08
WACC / Discount Rate	5.74%	5.74%	5.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,775.33	$37,291.92	$39,793.06
Upside / Downside	336.54%	381.99%	414.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,937.00	24,427.91	26,015.72	27,706.74	29,507.68	31,425.68	32,368.45
Payout Ratio	14.77%	29.82%	44.86%	59.91%	74.95%	90.00%	92.50%
Projected Dividends (M)	3,388.00	7,283.60	11,671.31	16,598.65	22,117.24	28,283.11	29,940.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.74%	5.74%	5.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,823.47	6,888.14	6,952.82
Year 2 PV (M)	10,243.25	10,438.36	10,635.30
Year 3 PV (M)	13,647.40	14,039.17	14,438.37
Year 4 PV (M)	17,035.98	17,691.14	18,365.01
Year 5 PV (M)	20,409.04	21,394.80	22,418.29
PV of Terminal Value (M)	788,198.99	826,269.29	865,796.64
Equity Value (M)	856,358.13	896,720.91	938,606.44
Shares Outstanding (M)	114.63	114.63	114.63
Fair Value	$7,470.44	$7,822.54	$8,187.93
Upside / Downside	-3.45%	1.11%	5.83%

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

Food & Life Companies Ltd. (3563.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener