DDM Analysis: 4553.T

Valuation Snapshot

Stable Growth	$34,272.78 - $83,404.51	$78,162.24
Multi-Stage	$12,004.59 - $13,148.36	$12,565.94
Blended Fair Value	$45,364.09
Current Price	$2,952.00
Upside	1,436.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.40%	8.76%	59.99	59.97	62.97	48.98	44.00	41.99	31.67	31.63	31.65	35.65
YoY Growth	-	-	0.03%	-4.77%	28.58%	11.31%	4.79%	32.58%	0.13%	-0.06%	-11.23%	37.65%
Dividend Yield	-	-	2.01%	2.03%	3.56%	1.99%	1.63%	2.11%	1.12%	1.60%	1.81%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,645.00
(-) Cash Dividends Paid (M)	3,497.00
(=) Cash Retained (M)	17,148.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,129.00	2,580.63	1,548.38
Cash Retained (M)	17,148.00	17,148.00	17,148.00
(-) Cash Required (M)	-4,129.00	-2,580.63	-1,548.38
(=) Excess Retained (M)	13,019.00	14,567.38	15,599.63
(/) Shares Outstanding (M)	49.23	49.23	49.23
(=) Excess Retained per Share	264.47	295.92	316.89
LTM Dividend per Share	71.04	71.04	71.04
(+) Excess Retained per Share	264.47	295.92	316.89
(=) Adjusted Dividend	335.51	366.96	387.93
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$34,272.78	$78,162.24	$83,404.51
Upside / Downside	1,061.00%	2,547.77%	2,725.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,645.00	21,986.93	23,416.08	24,938.12	26,559.10	28,285.44	29,134.00
Payout Ratio	16.94%	31.55%	46.16%	60.78%	75.39%	90.00%	92.50%
Projected Dividends (M)	3,497.00	6,937.09	10,809.62	15,156.26	20,022.30	25,456.90	26,948.95

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)	6,450.55	6,511.70	6,572.84
Year 2 PV (M)	9,346.51	9,524.54	9,704.24
Year 3 PV (M)	12,185.72	12,535.53	12,891.97
Year 4 PV (M)	14,969.00	15,544.66	16,136.77
Year 5 PV (M)	17,697.16	18,551.94	19,439.44
PV of Terminal Value (M)	530,304.19	555,918.08	582,512.27
Equity Value (M)	590,953.13	618,586.44	647,257.53
Shares Outstanding (M)	49.23	49.23	49.23
Fair Value	$12,004.59	$12,565.94	$13,148.36
Upside / Downside	306.66%	325.68%	345.41%

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

Ticker

Industry

Sector

Towa Pharmaceutical Co., Ltd. (4553.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener