DDM Analysis: 4968.T

Valuation Snapshot

Stable Growth	$1,063.61 - $1,803.55	$1,385.96
Multi-Stage	$2,011.22 - $2,209.39	$2,108.40
Blended Fair Value	$1,747.18
Current Price	$1,096.00
Upside	59.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.11%	6.13%	47.99	47.99	47.99	47.99	43.95	45.42	40.53	42.64	32.06	30.80
YoY Growth	-	-	0.00%	0.00%	0.00%	9.17%	-3.22%	12.06%	-4.96%	33.02%	4.09%	16.38%
Dividend Yield	-	-	4.68%	3.97%	4.81%	4.84%	3.69%	3.67%	2.76%	2.40%	1.67%	3.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,734.00
(-) Cash Dividends Paid (M)	971.00
(=) Cash Retained (M)	763.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	346.80	216.75	130.05
Cash Retained (M)	763.00	763.00	763.00
(-) Cash Required (M)	-346.80	-216.75	-130.05
(=) Excess Retained (M)	416.20	546.25	632.95
(/) Shares Outstanding (M)	19.84	19.84	19.84
(=) Excess Retained per Share	20.98	27.53	31.90
LTM Dividend per Share	48.94	48.94	48.94
(+) Excess Retained per Share	20.98	27.53	31.90
(=) Adjusted Dividend	69.92	76.48	80.85
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$1,063.61	$1,385.96	$1,803.55
Upside / Downside	-2.96%	26.46%	64.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,734.00	1,749.91	1,765.96	1,782.17	1,798.52	1,815.02	1,869.47
Payout Ratio	56.00%	62.80%	69.60%	76.40%	83.20%	90.00%	92.50%
Projected Dividends (M)	971.00	1,098.91	1,229.09	1,361.56	1,496.36	1,633.51	1,729.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	1,021.75	1,031.97	1,042.20
Year 2 PV (M)	1,062.54	1,083.92	1,105.50
Year 3 PV (M)	1,094.41	1,127.60	1,161.46
Year 4 PV (M)	1,118.31	1,163.76	1,210.57
Year 5 PV (M)	1,135.09	1,193.04	1,253.34
PV of Terminal Value (M)	34,468.00	36,227.70	38,058.54
Equity Value (M)	39,900.11	41,827.99	43,831.61
Shares Outstanding (M)	19.84	19.84	19.84
Fair Value	$2,011.22	$2,108.40	$2,209.39
Upside / Downside	83.51%	92.37%	101.59%

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

Arakawa Chemical Industries, Ltd. (4968.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener