DDM Analysis: 8424.T

Valuation Snapshot

Stable Growth	$15,739.72 - $59,658.37	$45,935.36
Multi-Stage	$7,521.07 - $8,222.16	$7,865.22
Blended Fair Value	$26,900.29
Current Price	$4,425.00
Upside	507.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.53%	19.99%	157.30	126.95	104.37	86.64	71.60	70.13	52.22	46.16	37.42	29.69
YoY Growth	-	-	23.91%	21.63%	20.46%	21.00%	2.10%	34.29%	13.15%	23.35%	26.04%	16.72%
Dividend Yield	-	-	4.03%	3.08%	2.84%	3.38%	3.06%	3.51%	2.56%	1.82%	1.75%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,089.00
(-) Cash Dividends Paid (M)	14,205.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,417.80	3,386.13	2,031.68
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-5,417.80	-3,386.13	-2,031.68
(=) Excess Retained (M)	7,466.20	9,497.88	10,852.33
(/) Shares Outstanding (M)	90.30	90.30	90.30
(=) Excess Retained per Share	82.68	105.18	120.18
LTM Dividend per Share	157.30	157.30	157.30
(+) Excess Retained per Share	82.68	105.18	120.18
(=) Adjusted Dividend	239.98	262.48	277.48
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15,739.72	$45,935.36	$59,658.37
Upside / Downside	255.70%	938.09%	1,248.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,089.00	28,849.79	30,725.02	32,722.15	34,849.09	37,114.28	38,227.71
Payout Ratio	52.44%	59.95%	67.46%	74.98%	82.49%	90.00%	92.50%
Projected Dividends (M)	14,205.00	17,295.62	20,728.01	24,533.53	28,746.19	33,402.85	35,360.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,996.13	16,147.75	16,299.37
Year 2 PV (M)	17,730.25	18,067.96	18,408.86
Year 3 PV (M)	19,408.68	19,965.84	20,533.55
Year 4 PV (M)	21,032.70	21,841.56	22,673.53
Year 5 PV (M)	22,603.56	23,695.32	24,828.87
PV of Terminal Value (M)	582,403.51	610,533.82	639,740.74
Equity Value (M)	679,174.84	710,252.25	742,484.92
Shares Outstanding (M)	90.30	90.30	90.30
Fair Value	$7,521.07	$7,865.22	$8,222.16
Upside / Downside	69.97%	77.75%	85.81%

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

Fuyo General Lease Co., Ltd. (8424.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener