DDM Analysis: 9722.T

Valuation Snapshot

Stable Growth	$12,867.39 - $25,387.65	$17,792.49
Multi-Stage	$19,947.12 - $21,936.99	$20,922.93
Blended Fair Value	$19,357.71
Current Price	$10,490.00
Upside	84.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.72%	3.30%	55.32	66.42	13.02	0.00	30.04	39.97	39.97	39.97	39.97	39.97
YoY Growth	-	-	-16.71%	410.26%	0.00%	-100.00%	-24.84%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.57%	0.90%	0.39%	0.00%	1.56%	2.56%	1.46%	1.25%	1.15%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,457.00
(-) Cash Dividends Paid (M)	559.00
(=) Cash Retained (M)	8,898.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,891.40	1,182.13	709.28
Cash Retained (M)	8,898.00	8,898.00	8,898.00
(-) Cash Required (M)	-1,891.40	-1,182.13	-709.28
(=) Excess Retained (M)	7,006.60	7,715.88	8,188.73
(/) Shares Outstanding (M)	11.98	11.98	11.98
(=) Excess Retained per Share	584.65	643.84	683.29
LTM Dividend per Share	46.64	46.64	46.64
(+) Excess Retained per Share	584.65	643.84	683.29
(=) Adjusted Dividend	631.30	690.48	729.94
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.30%	2.30%	3.30%
Fair Value	$12,867.39	$17,792.49	$25,387.65
Upside / Downside	22.66%	69.61%	142.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,457.00	9,674.90	9,897.83	10,125.89	10,359.21	10,597.90	10,915.84
Payout Ratio	5.91%	22.73%	39.55%	56.36%	73.18%	90.00%	92.50%
Projected Dividends (M)	559.00	2,198.99	3,914.25	5,707.40	7,581.10	9,538.11	10,097.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.30%	2.30%	3.30%
Year 1 PV (M)	2,048.94	2,069.16	2,089.39
Year 2 PV (M)	3,398.29	3,465.71	3,533.79
Year 3 PV (M)	4,616.95	4,755.03	4,895.83
Year 4 PV (M)	5,714.19	5,943.17	6,178.98
Year 5 PV (M)	6,698.70	7,035.91	7,386.57
PV of Terminal Value (M)	216,573.10	227,475.48	238,812.57
Equity Value (M)	239,050.16	250,744.47	262,897.13
Shares Outstanding (M)	11.98	11.98	11.98
Fair Value	$19,947.12	$20,922.93	$21,936.99
Upside / Downside	90.15%	99.46%	109.12%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Fujita Kanko Inc. (9722.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener