DDM Analysis: 4666.T

Valuation Snapshot

Stable Growth	$1,677.28 - $4,108.95	$2,501.37
Multi-Stage	$3,325.41 - $3,661.31	$3,490.10
Blended Fair Value	$2,995.74
Current Price	$2,023.50
Upside	48.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.01	0.04	0.02	59.23	59.24	56.25	52.09	43.81	39.70
YoY Growth	-	-	-100.00%	-85.71%	133.33%	-99.97%	-0.02%	5.31%	7.99%	18.89%	10.37%	25.51%
Dividend Yield	-	-	0.00%	0.00%	0.00%	0.00%	2.90%	2.15%	2.17%	1.91%	1.41%	1.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,597.00
(-) Cash Dividends Paid (M)	853.00
(=) Cash Retained (M)	13,744.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,919.40	1,824.63	1,094.78
Cash Retained (M)	13,744.00	13,744.00	13,744.00
(-) Cash Required (M)	-2,919.40	-1,824.63	-1,094.78
(=) Excess Retained (M)	10,824.60	11,919.38	12,649.23
(/) Shares Outstanding (M)	182.66	182.66	182.66
(=) Excess Retained per Share	59.26	65.25	69.25
LTM Dividend per Share	4.67	4.67	4.67
(+) Excess Retained per Share	59.26	65.25	69.25
(=) Adjusted Dividend	63.93	69.92	73.92
WACC / Discount Rate	5.02%	5.02%	5.02%
Growth Rate	1.16%	2.16%	3.16%
Fair Value	$1,677.28	$2,501.37	$4,108.95
Upside / Downside	-17.11%	23.62%	103.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,597.00	14,912.69	15,235.20	15,564.69	15,901.30	16,245.20	16,732.56
Payout Ratio	5.84%	22.67%	39.51%	56.34%	73.17%	90.00%	92.50%
Projected Dividends (M)	853.00	3,381.44	6,018.85	8,768.75	11,634.78	14,620.68	15,477.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.02%	5.02%	5.02%
Growth Rate	1.16%	2.16%	3.16%
Year 1 PV (M)	3,188.33	3,219.85	3,251.37
Year 2 PV (M)	5,351.03	5,457.34	5,564.70
Year 3 PV (M)	7,350.61	7,570.76	7,795.26
Year 4 PV (M)	9,196.15	9,565.19	9,945.23
Year 5 PV (M)	10,896.25	11,445.55	12,016.79
PV of Terminal Value (M)	571,435.15	600,242.45	630,200.00
Equity Value (M)	607,417.52	637,501.15	668,773.35
Shares Outstanding (M)	182.66	182.66	182.66
Fair Value	$3,325.41	$3,490.10	$3,661.31
Upside / Downside	64.34%	72.48%	80.94%

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

PARK24 Co., Ltd. (4666.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener