DDM Analysis: 3923.T

Valuation Snapshot

Stable Growth	$496.93 - $1,065.15	$708.12
Multi-Stage	$353.91 - $386.97	$370.14
Blended Fair Value	$539.13
Current Price	$1,158.25
Upside	-53.45%
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	16.37%	31.92%	1.17	0.97	0.95	0.88	0.80	0.55	0.36	0.24	0.15	0.11
YoY Growth	-	-	20.40%	2.62%	8.52%	9.36%	45.56%	51.58%	48.72%	62.50%	42.95%	42.86%
Dividend Yield	-	-	0.10%	0.10%	0.08%	0.11%	0.05%	0.12%	0.11%	0.10%	0.11%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,469.00
(-) Cash Dividends Paid (M)	212.50
(=) Cash Retained (M)	9,256.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,893.80	1,183.63	710.18
Cash Retained (M)	9,256.50	9,256.50	9,256.50
(-) Cash Required (M)	-1,893.80	-1,183.63	-710.18
(=) Excess Retained (M)	7,362.70	8,072.88	8,546.33
(/) Shares Outstanding (M)	362.12	362.12	362.12
(=) Excess Retained per Share	20.33	22.29	23.60
LTM Dividend per Share	0.59	0.59	0.59
(+) Excess Retained per Share	20.33	22.29	23.60
(=) Adjusted Dividend	20.92	22.88	24.19
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$496.93	$708.12	$1,065.15
Upside / Downside	-57.10%	-38.86%	-8.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,469.00	10,084.49	10,739.98	11,438.07	12,181.55	12,973.35	13,362.55
Payout Ratio	2.24%	19.80%	37.35%	54.90%	72.45%	90.00%	92.50%
Projected Dividends (M)	212.50	1,996.26	4,011.01	6,279.24	8,825.39	11,676.02	12,360.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,798.70	1,815.75	1,832.80
Year 2 PV (M)	3,256.41	3,318.43	3,381.04
Year 3 PV (M)	4,593.41	4,725.27	4,859.63
Year 4 PV (M)	5,817.08	6,040.78	6,270.88
Year 5 PV (M)	6,934.39	7,269.32	7,617.07
PV of Terminal Value (M)	105,758.51	110,866.68	116,170.36
Equity Value (M)	128,158.49	134,036.24	140,131.79
Shares Outstanding (M)	362.12	362.12	362.12
Fair Value	$353.91	$370.14	$386.97
Upside / Downside	-69.44%	-68.04%	-66.59%

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

Rakus Co., Ltd. (3923.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener