DDM Analysis: 2204.T

Valuation Snapshot

Stable Growth	$1,111.28 - $1,665.54	$1,374.07
Multi-Stage	$2,819.14 - $3,105.99	$2,959.72
Blended Fair Value	$2,166.89
Current Price	$3,105.00
Upside	-30.21%
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	-7.32%	-5.20%	59.89	51.58	51.56	51.55	87.56	87.59	87.64	117.79	102.08	102.15
YoY Growth	-	-	16.11%	0.03%	0.02%	-41.13%	-0.03%	-0.06%	-25.59%	15.38%	-0.07%	0.02%
Dividend Yield	-	-	1.92%	1.58%	1.68%	1.64%	2.31%	2.17%	2.14%	2.45%	2.01%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	780.75
(-) Cash Dividends Paid (M)	401.33
(=) Cash Retained (M)	379.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	156.15	97.59	58.56
Cash Retained (M)	379.42	379.42	379.42
(-) Cash Required (M)	-156.15	-97.59	-58.56
(=) Excess Retained (M)	223.27	281.83	320.87
(/) Shares Outstanding (M)	5.79	5.79	5.79
(=) Excess Retained per Share	38.56	48.68	55.42
LTM Dividend per Share	69.31	69.31	69.31
(+) Excess Retained per Share	38.56	48.68	55.42
(=) Adjusted Dividend	107.88	117.99	124.73
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-3.10%	-2.10%	-1.10%
Fair Value	$1,111.28	$1,374.07	$1,665.54
Upside / Downside	-64.21%	-55.75%	-46.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	780.75	764.38	748.35	732.66	717.29	702.25	723.32
Payout Ratio	51.40%	59.12%	66.84%	74.56%	82.28%	90.00%	92.50%
Projected Dividends (M)	401.33	451.92	500.21	546.28	590.19	632.03	669.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-3.10%	-2.10%	-1.10%
Year 1 PV (M)	420.75	425.10	429.44
Year 2 PV (M)	433.60	442.59	451.68
Year 3 PV (M)	440.88	454.67	468.74
Year 4 PV (M)	443.47	462.06	481.23
Year 5 PV (M)	442.15	465.44	489.71
PV of Terminal Value (M)	14,141.80	14,886.71	15,662.68
Equity Value (M)	16,322.66	17,136.57	17,983.48
Shares Outstanding (M)	5.79	5.79	5.79
Fair Value	$2,819.14	$2,959.72	$3,105.99
Upside / Downside	-9.21%	-4.68%	0.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Nakamuraya Co., Ltd. (2204.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener