DDM Analysis: 9828.T

Valuation Snapshot

Stable Growth	$18,446.11 - $53,902.25	$50,514.30
Multi-Stage	$7,350.38 - $8,046.69	$7,692.14
Blended Fair Value	$29,103.22
Current Price	$4,215.00
Upside	590.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	39.76%	34.92%	79.96	15.00	7.50	7.50	2.50	15.00	10.50	6.50	7.50	5.00
YoY Growth	-	-	433.14%	100.01%	0.00%	200.00%	-83.33%	42.85%	61.53%	-13.34%	49.99%	24.99%
Dividend Yield	-	-	1.90%	0.45%	0.45%	0.59%	0.20%	1.30%	0.66%	0.37%	0.66%	0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,786.00
(-) Cash Dividends Paid (M)	1,236.00
(=) Cash Retained (M)	3,550.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	957.20	598.25	358.95
Cash Retained (M)	3,550.00	3,550.00	3,550.00
(-) Cash Required (M)	-957.20	-598.25	-358.95
(=) Excess Retained (M)	2,592.80	2,951.75	3,191.05
(/) Shares Outstanding (M)	17.66	17.66	17.66
(=) Excess Retained per Share	146.83	167.16	180.71
LTM Dividend per Share	70.00	70.00	70.00
(+) Excess Retained per Share	146.83	167.16	180.71
(=) Adjusted Dividend	216.83	237.16	250.71
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,446.11	$50,514.30	$53,902.25
Upside / Downside	337.63%	1,098.44%	1,178.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,786.00	5,097.09	5,428.40	5,781.25	6,157.03	6,557.23	6,753.95
Payout Ratio	25.83%	38.66%	51.50%	64.33%	77.17%	90.00%	92.50%
Projected Dividends (M)	1,236.00	1,970.55	2,795.37	3,719.08	4,751.07	5,901.51	6,247.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,828.78	1,846.12	1,863.45
Year 2 PV (M)	2,407.63	2,453.48	2,499.78
Year 3 PV (M)	2,972.77	3,058.11	3,145.06
Year 4 PV (M)	3,524.46	3,660.00	3,799.41
Year 5 PV (M)	4,062.93	4,259.17	4,462.92
PV of Terminal Value (M)	114,997.85	120,552.29	126,319.31
Equity Value (M)	129,794.42	135,829.17	142,089.94
Shares Outstanding (M)	17.66	17.66	17.66
Fair Value	$7,350.38	$7,692.14	$8,046.69
Upside / Downside	74.39%	82.49%	90.91%

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

Genki Global Dining Concepts Corp (9828.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener