DDM Analysis: 7224.T

Valuation Snapshot

Stable Growth	$2,054.34 - $3,980.13	$2,821.27
Multi-Stage	$3,273.40 - $3,595.08	$3,431.17
Blended Fair Value	$3,126.22
Current Price	$1,852.00
Upside	68.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-11.62%	9.70%	49.44	46.39	43.84	37.81	39.78	91.71	48.55	20.21	20.65	22.62
YoY Growth	-	-	6.59%	5.80%	15.97%	-4.94%	-56.63%	88.91%	140.19%	-2.12%	-8.70%	15.44%
Dividend Yield	-	-	3.06%	3.24%	3.25%	3.50%	4.15%	9.08%	3.49%	1.55%	2.18%	3.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,567.00
(-) Cash Dividends Paid (M)	3,436.00
(=) Cash Retained (M)	5,131.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,713.40	1,070.88	642.53
Cash Retained (M)	5,131.00	5,131.00	5,131.00
(-) Cash Required (M)	-1,713.40	-1,070.88	-642.53
(=) Excess Retained (M)	3,417.60	4,060.13	4,488.48
(/) Shares Outstanding (M)	66.10	66.10	66.10
(=) Excess Retained per Share	51.71	61.43	67.91
LTM Dividend per Share	51.98	51.98	51.98
(+) Excess Retained per Share	51.71	61.43	67.91
(=) Adjusted Dividend	103.69	113.41	119.89
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.23%	2.23%	3.23%
Fair Value	$2,054.34	$2,821.27	$3,980.13
Upside / Downside	10.93%	52.34%	114.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,567.00	8,758.47	8,954.21	9,154.33	9,358.93	9,568.09	9,855.14
Payout Ratio	40.11%	50.09%	60.06%	70.04%	80.02%	90.00%	92.50%
Projected Dividends (M)	3,436.00	4,386.76	5,378.30	6,411.97	7,489.15	8,611.28	9,116.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.23%	2.23%	3.23%
Year 1 PV (M)	4,084.69	4,125.04	4,165.39
Year 2 PV (M)	4,663.11	4,755.69	4,849.18
Year 3 PV (M)	5,176.52	5,331.44	5,489.42
Year 4 PV (M)	5,629.82	5,855.58	6,088.07
Year 5 PV (M)	6,027.61	6,331.25	6,647.01
PV of Terminal Value (M)	190,779.12	200,389.71	210,383.77
Equity Value (M)	216,360.86	226,788.71	237,622.84
Shares Outstanding (M)	66.10	66.10	66.10
Fair Value	$3,273.40	$3,431.17	$3,595.08
Upside / Downside	76.75%	85.27%	94.12%

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

ShinMaywa Industries, Ltd. (7224.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener