DDM Analysis: 3673.T

Valuation Snapshot

Stable Growth	$38.06 - $49.76	$44.21
Multi-Stage	$92.62 - $102.69	$97.55
Blended Fair Value	$70.88
Current Price	$735.00
Upside	-90.36%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-39.93%	-19.58%	0.97	0.96	4.50	10.11	12.46	12.34	10.51	11.41	7.83	6.25
YoY Growth	-	-	0.47%	-78.63%	-55.53%	-18.87%	0.93%	17.43%	-7.83%	45.70%	25.22%	-26.71%
Dividend Yield	-	-	0.14%	0.19%	1.10%	2.74%	2.29%	2.63%	1.81%	2.16%	2.05%	1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,054.97
(-) Cash Dividends Paid (M)	404.90
(=) Cash Retained (M)	650.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	210.99	131.87	79.12
Cash Retained (M)	650.08	650.08	650.08
(-) Cash Required (M)	-210.99	-131.87	-79.12
(=) Excess Retained (M)	439.08	518.20	570.95
(/) Shares Outstanding (M)	92.00	92.00	92.00
(=) Excess Retained per Share	4.77	5.63	6.21
LTM Dividend per Share	4.40	4.40	4.40
(+) Excess Retained per Share	4.77	5.63	6.21
(=) Adjusted Dividend	9.17	10.03	10.61
WACC / Discount Rate	8.14%	8.14%	8.14%
Growth Rate	-12.86%	-11.86%	-10.86%
Fair Value	$38.06	$44.21	$49.76
Upside / Downside	-94.82%	-93.98%	-93.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,054.97	929.83	819.53	722.32	636.64	561.12	577.95
Payout Ratio	38.38%	48.70%	59.03%	69.35%	79.68%	90.00%	92.50%
Projected Dividends (M)	404.90	452.86	483.75	500.94	507.25	505.01	534.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.14%	8.14%	8.14%
Growth Rate	-12.86%	-11.86%	-10.86%
Year 1 PV (M)	414.02	418.78	423.53
Year 2 PV (M)	404.34	413.67	423.11
Year 3 PV (M)	382.79	396.12	409.76
Year 4 PV (M)	354.37	370.92	388.04
Year 5 PV (M)	322.55	341.48	361.30
PV of Terminal Value (M)	6,643.43	7,033.48	7,441.64
Equity Value (M)	8,521.50	8,974.45	9,447.38
Shares Outstanding (M)	92.00	92.00	92.00
Fair Value	$92.62	$97.55	$102.69
Upside / Downside	-87.40%	-86.73%	-86.03%

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

Mode

Ticker

Industry

Sector

Broadleaf Co., Ltd. (3673.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener