DDM Analysis: 3176.T

Valuation Snapshot

Stable Growth	$13,423.06 - $31,695.58	$29,703.40
Multi-Stage	$4,615.68 - $5,054.93	$4,831.26
Blended Fair Value	$17,267.33
Current Price	$1,604.00
Upside	976.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.64%	11.07%	60.67	43.73	41.69	38.66	37.59	36.59	35.10	30.15	26.68	23.71
YoY Growth	-	-	38.73%	4.89%	7.84%	2.84%	2.75%	4.24%	16.42%	13.00%	12.53%	11.63%
Dividend Yield	-	-	3.78%	2.71%	3.49%	3.44%	3.61%	3.72%	2.65%	3.25%	1.95%	2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,615.40
(-) Cash Dividends Paid (M)	950.00
(=) Cash Retained (M)	3,665.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	923.08	576.93	346.16
Cash Retained (M)	3,665.40	3,665.40	3,665.40
(-) Cash Required (M)	-923.08	-576.93	-346.16
(=) Excess Retained (M)	2,742.32	3,088.48	3,319.25
(/) Shares Outstanding (M)	28.96	28.96	28.96
(=) Excess Retained per Share	94.70	106.65	114.62
LTM Dividend per Share	32.80	32.80	32.80
(+) Excess Retained per Share	94.70	106.65	114.62
(=) Adjusted Dividend	127.50	139.45	147.42
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$13,423.06	$29,703.40	$31,695.58
Upside / Downside	736.85%	1,751.83%	1,876.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,615.40	4,915.40	5,234.90	5,575.17	5,937.56	6,323.50	6,513.20
Payout Ratio	20.58%	34.47%	48.35%	62.23%	76.12%	90.00%	92.50%
Projected Dividends (M)	950.00	1,694.17	2,531.07	3,469.61	4,519.47	5,691.15	6,024.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,575.80	1,590.74	1,605.68
Year 2 PV (M)	2,189.75	2,231.46	2,273.56
Year 3 PV (M)	2,792.00	2,872.15	2,953.81
Year 4 PV (M)	3,382.72	3,512.81	3,646.62
Year 5 PV (M)	3,962.08	4,153.45	4,352.15
PV of Terminal Value (M)	119,765.53	125,550.25	131,556.36
Equity Value (M)	133,667.88	139,910.86	146,388.18
Shares Outstanding (M)	28.96	28.96	28.96
Fair Value	$4,615.68	$4,831.26	$5,054.93
Upside / Downside	187.76%	201.20%	215.15%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Sanyo Trading Co., Ltd. (3176.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener