DDM Analysis: 5101.T

Valuation Snapshot

Stable Growth	$32,565.45 - $79,623.67	$74,619.04
Multi-Stage	$11,503.91 - $12,596.49	$12,040.15
Blended Fair Value	$43,329.59
Current Price	$3,972.00
Upside	990.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.17%	7.13%	96.71	67.49	66.46	64.42	65.38	62.37	62.29	57.29	52.27	54.46
YoY Growth	-	-	43.30%	1.55%	3.17%	-1.48%	4.83%	0.13%	8.72%	9.61%	-4.03%	12.16%
Dividend Yield	-	-	2.81%	1.75%	2.38%	3.81%	3.30%	4.64%	2.97%	2.33%	2.40%	2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	63,875.00
(-) Cash Dividends Paid (M)	15,717.00
(=) Cash Retained (M)	48,158.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,775.00	7,984.38	4,790.63
Cash Retained (M)	48,158.00	48,158.00	48,158.00
(-) Cash Required (M)	-12,775.00	-7,984.38	-4,790.63
(=) Excess Retained (M)	35,383.00	40,173.63	43,367.38
(/) Shares Outstanding (M)	159.54	159.54	159.54
(=) Excess Retained per Share	221.78	251.81	271.83
LTM Dividend per Share	98.51	98.51	98.51
(+) Excess Retained per Share	221.78	251.81	271.83
(=) Adjusted Dividend	320.30	350.32	370.34
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,565.45	$74,619.04	$79,623.67
Upside / Downside	719.88%	1,778.63%	1,904.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	63,875.00	68,026.88	72,448.62	77,157.78	82,173.04	87,514.29	90,139.71
Payout Ratio	24.61%	37.68%	50.76%	63.84%	76.92%	90.00%	92.50%
Projected Dividends (M)	15,717.00	25,635.72	36,777.47	49,259.34	63,208.47	78,762.86	83,379.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,836.66	24,062.60	24,288.54
Year 2 PV (M)	31,796.65	32,402.29	33,013.64
Year 3 PV (M)	39,599.34	40,736.09	41,894.40
Year 4 PV (M)	47,247.01	49,064.00	50,932.89
Year 5 PV (M)	54,741.96	57,386.02	60,131.27
PV of Terminal Value (M)	1,638,109.59	1,717,230.89	1,799,380.36
Equity Value (M)	1,835,331.20	1,920,881.88	2,009,641.09
Shares Outstanding (M)	159.54	159.54	159.54
Fair Value	$11,503.91	$12,040.15	$12,596.49
Upside / Downside	189.63%	203.13%	217.13%

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

The Yokohama Rubber Co., Ltd. (5101.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener