DDM Analysis: 7606.T

Valuation Snapshot

Stable Growth	$1,078.37 - $1,575.66	$1,318.43
Multi-Stage	$2,187.55 - $2,406.32	$2,294.79
Blended Fair Value	$1,806.61
Current Price	$2,140.00
Upside	-15.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-8.10%	-3.30%	55.20	53.14	24.74	7.24	62.70	84.21	80.12	80.01	85.34	86.06
YoY Growth	-	-	3.89%	114.79%	241.50%	-88.45%	-25.55%	5.11%	0.14%	-6.24%	-0.84%	11.44%
Dividend Yield	-	-	2.58%	2.58%	1.00%	0.35%	2.91%	4.62%	2.38%	1.93%	2.34%	2.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,982.00
(-) Cash Dividends Paid (M)	1,729.00
(=) Cash Retained (M)	2,253.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	796.40	497.75	298.65
Cash Retained (M)	2,253.00	2,253.00	2,253.00
(-) Cash Required (M)	-796.40	-497.75	-298.65
(=) Excess Retained (M)	1,456.60	1,755.25	1,954.35
(/) Shares Outstanding (M)	27.61	27.61	27.61
(=) Excess Retained per Share	52.76	63.58	70.79
LTM Dividend per Share	62.63	62.63	62.63
(+) Excess Retained per Share	52.76	63.58	70.79
(=) Adjusted Dividend	115.39	126.20	133.41
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	-2.84%	-1.84%	-0.84%
Fair Value	$1,078.37	$1,318.43	$1,575.66
Upside / Downside	-49.61%	-38.39%	-26.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,982.00	3,908.73	3,836.80	3,766.20	3,696.90	3,628.87	3,737.74
Payout Ratio	43.42%	52.74%	62.05%	71.37%	80.68%	90.00%	92.50%
Projected Dividends (M)	1,729.00	2,061.32	2,380.82	2,687.87	2,982.81	3,265.98	3,457.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	-2.84%	-1.84%	-0.84%
Year 1 PV (M)	1,896.98	1,916.51	1,936.03
Year 2 PV (M)	2,016.34	2,058.06	2,100.21
Year 3 PV (M)	2,094.90	2,160.25	2,226.95
Year 4 PV (M)	2,139.43	2,228.88	2,321.11
Year 5 PV (M)	2,155.79	2,269.04	2,386.99
PV of Terminal Value (M)	50,091.24	52,722.63	55,463.45
Equity Value (M)	60,394.69	63,355.36	66,434.74
Shares Outstanding (M)	27.61	27.61	27.61
Fair Value	$2,187.55	$2,294.79	$2,406.32
Upside / Downside	2.22%	7.23%	12.45%

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

United Arrows Ltd. (7606.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener