DDM Analysis: 4516.T

Valuation Snapshot

Stable Growth	$38,738.91 - $94,276.70	$88,351.08
Multi-Stage	$13,654.81 - $14,950.93	$14,290.94
Blended Fair Value	$51,321.01
Current Price	$3,333.00
Upside	1,439.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.12%	17.83%	123.88	118.88	115.88	100.89	91.95	83.86	54.88	55.92	31.96	26.99
YoY Growth	-	-	4.21%	2.59%	14.86%	9.73%	9.64%	52.81%	-1.86%	74.93%	18.42%	12.42%
Dividend Yield	-	-	3.94%	3.58%	1.97%	1.22%	1.04%	0.96%	0.69%	0.81%	0.44%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,945.00
(-) Cash Dividends Paid (M)	8,349.00
(=) Cash Retained (M)	23,596.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,389.00	3,993.13	2,395.88
Cash Retained (M)	23,596.00	23,596.00	23,596.00
(-) Cash Required (M)	-6,389.00	-3,993.13	-2,395.88
(=) Excess Retained (M)	17,207.00	19,602.88	21,200.13
(/) Shares Outstanding (M)	67.39	67.39	67.39
(=) Excess Retained per Share	255.34	290.90	314.60
LTM Dividend per Share	123.90	123.90	123.90
(+) Excess Retained per Share	255.34	290.90	314.60
(=) Adjusted Dividend	379.24	414.79	438.50
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$38,738.91	$88,351.08	$94,276.70
Upside / Downside	1,062.28%	2,550.80%	2,728.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,945.00	34,021.43	36,232.82	38,587.95	41,096.17	43,767.42	45,080.44
Payout Ratio	26.14%	38.91%	51.68%	64.45%	77.23%	90.00%	92.50%
Projected Dividends (M)	8,349.00	13,237.20	18,725.60	24,871.56	31,737.38	39,390.68	41,699.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,308.80	12,425.47	12,542.14
Year 2 PV (M)	16,191.04	16,499.43	16,810.74
Year 3 PV (M)	19,996.85	20,570.88	21,155.80
Year 4 PV (M)	23,727.34	24,639.83	25,578.38
Year 5 PV (M)	27,383.62	28,706.26	30,079.52
PV of Terminal Value (M)	820,554.39	860,187.48	901,337.41
Equity Value (M)	920,162.04	963,029.35	1,007,504.00
Shares Outstanding (M)	67.39	67.39	67.39
Fair Value	$13,654.81	$14,290.94	$14,950.93
Upside / Downside	309.69%	328.77%	348.57%

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

Mode

Ticker

Industry

Sector

Nippon Shinyaku Co., Ltd. (4516.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener