DDM Analysis: 9982.T

Valuation Snapshot

Stable Growth	$1,275.94 - $1,849.32	$1,554.37
Multi-Stage	$3,399.53 - $3,755.47	$3,573.90
Blended Fair Value	$2,564.13
Current Price	$1,737.00
Upside	47.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.21%	-3.18%	30.23	20.60	20.60	20.71	31.35	41.65	41.76	41.76	41.65	41.76
YoY Growth	-	-	46.74%	0.00%	-0.54%	-33.93%	-24.73%	-0.27%	0.00%	0.27%	-0.27%	0.00%
Dividend Yield	-	-	1.91%	1.84%	2.18%	2.01%	1.73%	2.45%	2.36%	1.78%	1.83%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,607.00
(-) Cash Dividends Paid (M)	309.00
(=) Cash Retained (M)	1,298.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	321.40	200.88	120.53
Cash Retained (M)	1,298.00	1,298.00	1,298.00
(-) Cash Required (M)	-321.40	-200.88	-120.53
(=) Excess Retained (M)	976.60	1,097.13	1,177.48
(/) Shares Outstanding (M)	8.93	8.93	8.93
(=) Excess Retained per Share	109.33	122.83	131.82
LTM Dividend per Share	34.59	34.59	34.59
(+) Excess Retained per Share	109.33	122.83	131.82
(=) Adjusted Dividend	143.93	157.42	166.42
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-4.44%	-3.44%	-2.44%
Fair Value	$1,275.94	$1,554.37	$1,849.32
Upside / Downside	-26.54%	-10.51%	6.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,607.00	1,551.65	1,498.22	1,446.62	1,396.80	1,348.69	1,389.15
Payout Ratio	19.23%	33.38%	47.54%	61.69%	75.85%	90.00%	92.50%
Projected Dividends (M)	309.00	517.98	712.21	892.44	1,059.41	1,213.82	1,284.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-4.44%	-3.44%	-2.44%
Year 1 PV (M)	482.08	487.13	492.17
Year 2 PV (M)	616.90	629.88	642.99
Year 3 PV (M)	719.43	742.25	765.55
Year 4 PV (M)	794.83	828.63	863.49
Year 5 PV (M)	847.56	892.84	940.05
PV of Terminal Value (M)	26,904.57	28,342.13	29,840.50
Equity Value (M)	30,365.36	31,922.86	33,544.76
Shares Outstanding (M)	8.93	8.93	8.93
Fair Value	$3,399.53	$3,573.90	$3,755.47
Upside / Downside	95.71%	105.75%	116.20%

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

Takihyo Co., Ltd. (9982.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener