DDM Analysis: 4887.T

Valuation Snapshot

Stable Growth	$834.99 - $1,322.83	$1,057.56
Multi-Stage	$1,785.99 - $1,963.05	$1,872.80
Blended Fair Value	$1,465.18
Current Price	$2,004.50
Upside	-26.91%
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	0.54%	5.15%	50.87	47.72	47.71	47.71	47.70	49.53	47.69	40.17	40.17	33.94
YoY Growth	-	-	6.60%	0.02%	0.00%	0.02%	-3.69%	3.85%	18.74%	0.00%	18.35%	10.23%
Dividend Yield	-	-	2.78%	2.15%	3.95%	3.48%	2.89%	2.73%	2.63%	2.21%	2.21%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,883.00
(-) Cash Dividends Paid (M)	6,340.00
(=) Cash Retained (M)	3,543.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,976.60	1,235.38	741.23
Cash Retained (M)	3,543.00	3,543.00	3,543.00
(-) Cash Required (M)	-1,976.60	-1,235.38	-741.23
(=) Excess Retained (M)	1,566.40	2,307.63	2,801.78
(/) Shares Outstanding (M)	119.33	119.33	119.33
(=) Excess Retained per Share	13.13	19.34	23.48
LTM Dividend per Share	53.13	53.13	53.13
(+) Excess Retained per Share	13.13	19.34	23.48
(=) Adjusted Dividend	66.26	72.47	76.61
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.30%	-0.30%	0.70%
Fair Value	$834.99	$1,057.56	$1,322.83
Upside / Downside	-58.34%	-47.24%	-34.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,883.00	9,853.44	9,823.96	9,794.57	9,765.28	9,736.06	10,028.15
Payout Ratio	64.15%	69.32%	74.49%	79.66%	84.83%	90.00%	92.50%
Projected Dividends (M)	6,340.00	6,830.45	7,317.90	7,802.38	8,283.89	8,762.46	9,276.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.30%	-0.30%	0.70%
Year 1 PV (M)	6,347.28	6,411.59	6,475.90
Year 2 PV (M)	6,319.23	6,447.93	6,577.92
Year 3 PV (M)	6,261.00	6,453.24	6,649.37
Year 4 PV (M)	6,177.17	6,431.34	6,693.28
Year 5 PV (M)	6,071.84	6,385.72	6,712.45
PV of Terminal Value (M)	181,945.57	191,351.26	201,141.97
Equity Value (M)	213,122.10	223,481.08	234,250.89
Shares Outstanding (M)	119.33	119.33	119.33
Fair Value	$1,785.99	$1,872.80	$1,963.05
Upside / Downside	-10.90%	-6.57%	-2.07%

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

Analysis Mode

Ticker

Industry

Sector

Sawai Group Holdings Co., Ltd. (4887.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener