DDM Analysis: 9119.T

Valuation Snapshot

Stable Growth	$11,792.26 - $27,988.28	$26,229.12
Multi-Stage	$4,043.05 - $4,429.28	$4,232.60
Blended Fair Value	$15,230.86
Current Price	$1,012.00
Upside	1,405.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	30.12%	18.25%	55.92	62.91	51.91	26.96	12.96	14.99	9.99	10.47	10.49	10.47
YoY Growth	-	-	-11.12%	21.19%	92.57%	108.02%	-13.56%	50.05%	-4.60%	-0.18%	0.18%	0.09%
Dividend Yield	-	-	5.53%	4.76%	6.13%	3.94%	2.96%	4.41%	2.71%	2.08%	2.18%	2.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,890.00
(-) Cash Dividends Paid (M)	1,640.00
(=) Cash Retained (M)	13,250.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,978.00	1,861.25	1,116.75
Cash Retained (M)	13,250.00	13,250.00	13,250.00
(-) Cash Required (M)	-2,978.00	-1,861.25	-1,116.75
(=) Excess Retained (M)	10,272.00	11,388.75	12,133.25
(/) Shares Outstanding (M)	105.80	105.80	105.80
(=) Excess Retained per Share	97.09	107.64	114.68
LTM Dividend per Share	15.50	15.50	15.50
(+) Excess Retained per Share	97.09	107.64	114.68
(=) Adjusted Dividend	112.59	123.14	130.18
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,792.26	$26,229.12	$27,988.28
Upside / Downside	1,065.24%	2,491.81%	2,665.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,890.00	15,857.85	16,888.61	17,986.37	19,155.48	20,400.59	21,012.61
Payout Ratio	11.01%	26.81%	42.61%	58.41%	74.20%	90.00%	92.50%
Projected Dividends (M)	1,640.00	4,251.69	7,195.98	10,505.05	14,213.91	18,360.53	19,436.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,954.45	3,991.93	4,029.41
Year 2 PV (M)	6,224.97	6,343.54	6,463.22
Year 3 PV (M)	8,452.19	8,694.82	8,942.05
Year 4 PV (M)	10,636.73	11,045.79	11,466.53
Year 5 PV (M)	12,779.19	13,396.43	14,037.30
PV of Terminal Value (M)	385,719.89	404,350.30	423,693.75
Equity Value (M)	427,767.42	447,822.81	468,632.27
Shares Outstanding (M)	105.80	105.80	105.80
Fair Value	$4,043.05	$4,232.60	$4,429.28
Upside / Downside	299.51%	318.24%	337.68%

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

Mode

Ticker

Industry

Sector

Iino Kaiun Kaisha, Ltd. (9119.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener