DDM Analysis: 7013.T

Valuation Snapshot

Stable Growth	$7,102.02 - $23,313.68	$21,839.88
Multi-Stage	$11,208.28 - $12,348.85	$11,767.47
Blended Fair Value	$16,803.68
Current Price	$2,760.00
Upside	508.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.03%	0.91%	14.30	14.29	11.43	4.29	2.81	10.18	8.72	4.36	0.02	8.72
YoY Growth	-	-	0.07%	25.06%	166.68%	52.23%	-72.36%	16.77%	100.02%	28,775.00%	-99.83%	-33.25%
Dividend Yield	-	-	0.64%	2.02%	2.06%	0.83%	0.75%	4.58%	2.35%	0.79%	0.00%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	129,343.00
(-) Cash Dividends Paid (M)	18,228.00
(=) Cash Retained (M)	111,115.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25,868.60	16,167.88	9,700.73
Cash Retained (M)	111,115.00	111,115.00	111,115.00
(-) Cash Required (M)	-25,868.60	-16,167.88	-9,700.73
(=) Excess Retained (M)	85,246.40	94,947.13	101,414.28
(/) Shares Outstanding (M)	1,059.71	1,059.71	1,059.71
(=) Excess Retained per Share	80.44	89.60	95.70
LTM Dividend per Share	17.20	17.20	17.20
(+) Excess Retained per Share	80.44	89.60	95.70
(=) Adjusted Dividend	97.64	106.80	112.90
WACC / Discount Rate	2.64%	2.64%	2.64%
Growth Rate	1.25%	2.25%	3.25%
Fair Value	$7,102.02	$21,839.88	$23,313.68
Upside / Downside	157.32%	691.30%	744.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	129,343.00	132,251.45	135,225.31	138,266.03	141,375.13	144,554.15	148,890.77
Payout Ratio	14.09%	29.27%	44.46%	59.64%	74.82%	90.00%	92.50%
Projected Dividends (M)	18,228.00	38,715.57	60,115.30	82,457.86	105,774.83	130,098.73	137,723.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.64%	2.64%	2.64%
Growth Rate	1.25%	2.25%	3.25%
Year 1 PV (M)	37,350.62	37,719.52	38,088.42
Year 2 PV (M)	55,951.19	57,061.87	58,183.47
Year 3 PV (M)	74,040.35	76,255.91	78,515.23
Year 4 PV (M)	91,628.57	95,302.50	99,085.81
Year 5 PV (M)	108,726.09	114,202.47	119,897.33
PV of Terminal Value (M)	11,509,865.11	12,089,600.34	12,692,464.07
Equity Value (M)	11,877,561.93	12,470,142.60	13,086,234.32
Shares Outstanding (M)	1,059.71	1,059.71	1,059.71
Fair Value	$11,208.28	$11,767.47	$12,348.85
Upside / Downside	306.10%	326.36%	347.42%

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

IHI Corporation (7013.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener