DDM Analysis: 4577.T

Valuation Snapshot

Stable Growth	$2,322.09 - $7,835.79	$3,801.31
Multi-Stage	$3,619.16 - $3,980.69	$3,796.45
Blended Fair Value	$3,798.88
Current Price	$1,232.00
Upside	208.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.73%	7.91%	43.92	39.91	40.97	29.04	28.96	22.09	19.83	18.15	16.51	16.48
YoY Growth	-	-	10.03%	-2.58%	41.06%	0.29%	31.07%	11.39%	9.25%	9.94%	0.18%	-19.64%
Dividend Yield	-	-	3.56%	3.36%	3.58%	2.40%	1.76%	1.41%	1.42%	1.25%	1.31%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,987.00
(-) Cash Dividends Paid (M)	232.00
(=) Cash Retained (M)	1,755.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	397.40	248.38	149.03
Cash Retained (M)	1,755.00	1,755.00	1,755.00
(-) Cash Required (M)	-397.40	-248.38	-149.03
(=) Excess Retained (M)	1,357.60	1,506.63	1,605.98
(/) Shares Outstanding (M)	22.73	22.73	22.73
(=) Excess Retained per Share	59.74	66.30	70.67
LTM Dividend per Share	10.21	10.21	10.21
(+) Excess Retained per Share	59.74	66.30	70.67
(=) Adjusted Dividend	69.95	76.51	80.88
WACC / Discount Rate	5.12%	5.12%	5.12%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$2,322.09	$3,801.31	$7,835.79
Upside / Downside	88.48%	208.55%	536.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,987.00	2,047.52	2,109.88	2,174.14	2,240.36	2,308.60	2,377.86
Payout Ratio	11.68%	27.34%	43.01%	58.67%	74.34%	90.00%	92.50%
Projected Dividends (M)	232.00	559.81	907.37	1,275.58	1,665.38	2,077.74	2,199.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.12%	5.12%	5.12%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	527.37	532.54	537.71
Year 2 PV (M)	805.27	821.13	837.15
Year 3 PV (M)	1,066.47	1,098.13	1,130.41
Year 4 PV (M)	1,311.70	1,363.88	1,417.60
Year 5 PV (M)	1,541.68	1,618.72	1,698.80
PV of Terminal Value (M)	76,994.33	80,841.53	84,841.01
Equity Value (M)	82,246.84	86,275.94	90,462.68
Shares Outstanding (M)	22.73	22.73	22.73
Fair Value	$3,619.16	$3,796.45	$3,980.69
Upside / Downside	193.76%	208.15%	223.11%

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

Daito Pharmaceutical Co.,Ltd. (4577.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener