DDM Analysis: 6197.T

Valuation Snapshot

Stable Growth	$528.20 - $863.72	$678.00
Multi-Stage	$970.56 - $1,066.58	$1,017.64
Blended Fair Value	$847.82
Current Price	$489.00
Upside	73.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-0.90%	0.00%	19.99	20.45	20.50	20.47	19.95	20.91	16.20	14.53	11.72	21.68
YoY Growth	-	-	-2.23%	-0.26%	0.16%	2.61%	-4.61%	29.12%	11.49%	23.99%	-45.96%	0.00%
Dividend Yield	-	-	4.79%	4.37%	3.09%	2.81%	1.42%	1.95%	1.62%	1.17%	2.34%	5.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,385.00
(-) Cash Dividends Paid (M)	1,847.00
(=) Cash Retained (M)	2,538.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	877.00	548.13	328.88
Cash Retained (M)	2,538.00	2,538.00	2,538.00
(-) Cash Required (M)	-877.00	-548.13	-328.88
(=) Excess Retained (M)	1,661.00	1,989.88	2,209.13
(/) Shares Outstanding (M)	92.23	92.23	92.23
(=) Excess Retained per Share	18.01	21.57	23.95
LTM Dividend per Share	20.03	20.03	20.03
(+) Excess Retained per Share	18.01	21.57	23.95
(=) Adjusted Dividend	38.03	41.60	43.98
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-0.35%	0.65%	1.65%
Fair Value	$528.20	$678.00	$863.72
Upside / Downside	8.02%	38.65%	76.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,385.00	4,413.61	4,442.41	4,471.39	4,500.57	4,529.93	4,665.83
Payout Ratio	42.12%	51.70%	61.27%	70.85%	80.42%	90.00%	92.50%
Projected Dividends (M)	1,847.00	2,281.69	2,721.98	3,167.91	3,619.54	4,076.94	4,315.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-0.35%	0.65%	1.65%
Year 1 PV (M)	2,114.63	2,135.85	2,157.07
Year 2 PV (M)	2,337.98	2,385.13	2,432.76
Year 3 PV (M)	2,521.78	2,598.46	2,676.68
Year 4 PV (M)	2,670.34	2,779.15	2,891.25
Year 5 PV (M)	2,787.56	2,930.26	3,078.74
PV of Terminal Value (M)	77,085.69	81,031.82	85,137.93
Equity Value (M)	89,517.97	93,860.67	98,374.44
Shares Outstanding (M)	92.23	92.23	92.23
Fair Value	$970.56	$1,017.64	$1,066.58
Upside / Downside	98.48%	108.11%	118.11%

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

Analysis Mode

Ticker

Industry

Sector

Solasto Corporation (6197.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener