DDM Analysis: 4732.T

Valuation Snapshot

Stable Growth	$4,063.94 - $16,583.58	$10,619.18
Multi-Stage	$2,076.54 - $2,270.26	$2,171.63
Blended Fair Value	$6,395.41
Current Price	$1,697.50
Upside	276.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.80%	7.39%	41.68	35.12	36.66	30.09	30.39	27.34	26.32	25.13	23.65	21.72
YoY Growth	-	-	18.67%	-4.20%	21.84%	-1.02%	11.18%	3.88%	4.71%	6.26%	8.88%	6.32%
Dividend Yield	-	-	2.62%	2.56%	3.08%	2.56%	3.14%	3.17%	2.41%	2.38%	2.12%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,448.00
(-) Cash Dividends Paid (M)	20,706.00
(=) Cash Retained (M)	18,742.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,889.60	4,931.00	2,958.60
Cash Retained (M)	18,742.00	18,742.00	18,742.00
(-) Cash Required (M)	-7,889.60	-4,931.00	-2,958.60
(=) Excess Retained (M)	10,852.40	13,811.00	15,783.40
(/) Shares Outstanding (M)	472.58	472.58	472.58
(=) Excess Retained per Share	22.96	29.22	33.40
LTM Dividend per Share	43.81	43.81	43.81
(+) Excess Retained per Share	22.96	29.22	33.40
(=) Adjusted Dividend	66.78	73.04	77.21
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.39%	6.39%	7.39%
Fair Value	$4,063.94	$10,619.18	$16,583.58
Upside / Downside	139.41%	525.58%	876.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,448.00	41,967.95	44,648.87	47,501.06	50,535.44	53,763.66	55,376.57
Payout Ratio	52.49%	59.99%	67.49%	75.00%	82.50%	90.00%	92.50%
Projected Dividends (M)	20,706.00	25,177.20	30,135.14	35,623.77	41,690.66	48,387.29	51,223.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.39%	6.39%	7.39%
Year 1 PV (M)	23,282.85	23,503.78	23,724.70
Year 2 PV (M)	25,770.98	26,262.37	26,758.40
Year 3 PV (M)	28,172.57	28,982.17	29,807.14
Year 4 PV (M)	30,489.78	31,663.59	32,870.98
Year 5 PV (M)	32,724.70	34,307.02	35,949.97
PV of Terminal Value (M)	840,888.72	881,547.93	923,764.93
Equity Value (M)	981,329.59	1,026,266.86	1,072,876.12
Shares Outstanding (M)	472.58	472.58	472.58
Fair Value	$2,076.54	$2,171.63	$2,270.26
Upside / Downside	22.33%	27.93%	33.74%

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

USS Co., Ltd. (4732.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener