DDM Analysis: 7735.T

Valuation Snapshot

Stable Growth	$39,945.21 - $191,897.55	$86,562.55
Multi-Stage	$21,432.63 - $23,439.89	$22,417.92
Blended Fair Value	$54,490.24
Current Price	$13,460.00
Upside	304.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	41.07%	42.92%	264.13	263.65	142.78	43.90	14.77	47.27	53.57	42.44	29.56	17.33
YoY Growth	-	-	0.18%	84.65%	225.21%	197.18%	-68.75%	-11.76%	26.23%	43.59%	70.56%	133.29%
Dividend Yield	-	-	2.25%	1.84%	1.76%	0.96%	0.27%	1.88%	2.20%	1.09%	0.79%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92,485.00
(-) Cash Dividends Paid (M)	29,716.00
(=) Cash Retained (M)	62,769.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,497.00	11,560.63	6,936.38
Cash Retained (M)	62,769.00	62,769.00	62,769.00
(-) Cash Required (M)	-18,497.00	-11,560.63	-6,936.38
(=) Excess Retained (M)	44,272.00	51,208.38	55,832.63
(/) Shares Outstanding (M)	95.85	95.85	95.85
(=) Excess Retained per Share	461.90	534.27	582.51
LTM Dividend per Share	310.03	310.03	310.03
(+) Excess Retained per Share	461.90	534.27	582.51
(=) Adjusted Dividend	771.93	844.30	892.55
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39,945.21	$86,562.55	$191,897.55
Upside / Downside	196.77%	543.11%	1,325.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92,485.00	98,496.53	104,898.80	111,717.22	118,978.84	126,712.47	130,513.84
Payout Ratio	32.13%	43.70%	55.28%	66.85%	78.43%	90.00%	92.50%
Projected Dividends (M)	29,716.00	43,047.41	57,986.35	74,685.47	93,310.49	114,041.22	120,725.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,653.80	40,029.66	40,405.53
Year 2 PV (M)	49,204.11	50,141.31	51,087.35
Year 3 PV (M)	58,378.05	60,053.87	61,761.46
Year 4 PV (M)	67,186.45	69,770.26	72,427.88
Year 5 PV (M)	75,639.89	79,293.33	83,086.59
PV of Terminal Value (M)	1,764,207.89	1,849,419.79	1,937,892.95
Equity Value (M)	2,054,270.19	2,148,708.22	2,246,661.76
Shares Outstanding (M)	95.85	95.85	95.85
Fair Value	$21,432.63	$22,417.92	$23,439.89
Upside / Downside	59.23%	66.55%	74.14%

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

SCREEN Holdings Co., Ltd. (7735.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener