DDM Analysis: 4578.T

Valuation Snapshot

Stable Growth	$15,387.25 - $32,867.29	$21,901.64
Multi-Stage	$21,852.43 - $24,011.76	$22,911.49
Blended Fair Value	$22,406.57
Current Price	$7,859.00
Upside	185.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.74%	2.82%	125.33	104.48	104.30	105.10	104.56	104.30	103.80	102.99	102.69	91.54
YoY Growth	-	-	19.96%	0.17%	-0.76%	0.52%	0.24%	0.48%	0.79%	0.30%	12.17%	-3.54%
Dividend Yield	-	-	1.62%	1.65%	2.48%	2.48%	2.23%	2.47%	2.38%	1.93%	2.04%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	449,106.00
(-) Cash Dividends Paid (M)	70,975.00
(=) Cash Retained (M)	378,131.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89,821.20	56,138.25	33,682.95
Cash Retained (M)	378,131.00	378,131.00	378,131.00
(-) Cash Required (M)	-89,821.20	-56,138.25	-33,682.95
(=) Excess Retained (M)	288,309.80	321,992.75	344,448.05
(/) Shares Outstanding (M)	532.68	532.68	532.68
(=) Excess Retained per Share	541.24	604.47	646.63
LTM Dividend per Share	133.24	133.24	133.24
(+) Excess Retained per Share	541.24	604.47	646.63
(=) Adjusted Dividend	674.48	737.71	779.87
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	1.83%	2.83%	3.83%
Fair Value	$15,387.25	$21,901.64	$32,867.29
Upside / Downside	95.79%	178.68%	318.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	449,106.00	461,830.50	474,915.53	488,371.29	502,208.30	516,437.34	531,930.46
Payout Ratio	15.80%	30.64%	45.48%	60.32%	75.16%	90.00%	92.50%
Projected Dividends (M)	70,975.00	141,518.24	216,001.89	294,592.63	377,463.39	464,793.61	492,035.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	1.83%	2.83%	3.83%
Year 1 PV (M)	131,840.04	133,134.70	134,429.37
Year 2 PV (M)	187,468.10	191,168.04	194,904.14
Year 3 PV (M)	238,191.70	245,277.94	252,503.35
Year 4 PV (M)	284,324.64	295,658.46	307,327.80
Year 5 PV (M)	326,163.02	342,495.20	359,475.18
PV of Terminal Value (M)	10,472,448.92	10,996,843.06	11,542,036.62
Equity Value (M)	11,640,436.41	12,204,577.42	12,790,676.47
Shares Outstanding (M)	532.68	532.68	532.68
Fair Value	$21,852.43	$22,911.49	$24,011.76
Upside / Downside	178.06%	191.53%	205.53%

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

Otsuka Holdings Co., Ltd. (4578.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener