DDM Analysis: 9948.T

Valuation Snapshot

Stable Growth	$8,339.61 - $42,784.75	$17,035.71
Multi-Stage	$6,581.40 - $7,215.05	$6,892.31
Blended Fair Value	$11,964.01
Current Price	$3,025.00
Upside	295.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.31%	6.00%	72.88	60.60	60.37	59.47	52.24	53.67	49.85	49.26	43.22	44.29
YoY Growth	-	-	20.27%	0.37%	1.53%	13.83%	-2.66%	7.66%	1.20%	13.97%	-2.43%	8.88%
Dividend Yield	-	-	2.54%	2.04%	2.57%	3.07%	2.19%	2.49%	2.35%	1.67%	1.80%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,777.00
(-) Cash Dividends Paid (M)	3,995.00
(=) Cash Retained (M)	7,782.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,355.40	1,472.13	883.28
Cash Retained (M)	7,782.00	7,782.00	7,782.00
(-) Cash Required (M)	-2,355.40	-1,472.13	-883.28
(=) Excess Retained (M)	5,426.60	6,309.88	6,898.73
(/) Shares Outstanding (M)	53.98	53.98	53.98
(=) Excess Retained per Share	100.53	116.89	127.80
LTM Dividend per Share	74.01	74.01	74.01
(+) Excess Retained per Share	100.53	116.89	127.80
(=) Adjusted Dividend	174.54	190.90	201.81
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	4.00%	5.00%	6.00%
Fair Value	$8,339.61	$17,035.71	$42,784.75
Upside / Downside	175.69%	463.16%	1,314.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,777.00	12,366.26	12,985.01	13,634.71	14,316.93	15,033.27	15,484.27
Payout Ratio	33.92%	45.14%	56.35%	67.57%	78.78%	90.00%	92.50%
Projected Dividends (M)	3,995.00	5,581.84	7,317.47	9,212.81	11,279.51	13,529.95	14,322.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	4.00%	5.00%	6.00%
Year 1 PV (M)	5,206.89	5,256.95	5,307.02
Year 2 PV (M)	6,367.41	6,490.44	6,614.66
Year 3 PV (M)	7,478.16	7,695.95	7,917.93
Year 4 PV (M)	8,540.70	8,873.94	9,216.85
Year 5 PV (M)	9,556.53	10,024.88	10,511.42
PV of Terminal Value (M)	318,118.32	333,708.89	349,904.82
Equity Value (M)	355,268.00	372,051.06	389,472.69
Shares Outstanding (M)	53.98	53.98	53.98
Fair Value	$6,581.40	$6,892.31	$7,215.05
Upside / Downside	117.57%	127.85%	138.51%

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

ARCS Company Limited (9948.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener