DDM Analysis: 3391.T

Valuation Snapshot

Stable Growth	$22,153.79 - $57,724.20	$54,096.03
Multi-Stage	$8,315.40 - $9,096.59	$8,698.84
Blended Fair Value	$31,397.44
Current Price	$2,250.50
Upside	1,295.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.27%	14.97%	143.62	137.78	99.42	82.95	87.52	73.73	73.59	76.75	57.82	47.07
YoY Growth	-	-	4.23%	38.59%	19.86%	-5.23%	18.71%	0.18%	-4.11%	32.74%	22.83%	32.22%
Dividend Yield	-	-	6.38%	8.06%	4.66%	5.35%	3.16%	2.60%	3.18%	3.02%	2.21%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,365.00
(-) Cash Dividends Paid (M)	14,035.00
(=) Cash Retained (M)	14,330.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,673.00	3,545.63	2,127.38
Cash Retained (M)	14,330.00	14,330.00	14,330.00
(-) Cash Required (M)	-5,673.00	-3,545.63	-2,127.38
(=) Excess Retained (M)	8,657.00	10,784.38	12,202.63
(/) Shares Outstanding (M)	97.72	97.72	97.72
(=) Excess Retained per Share	88.59	110.35	124.87
LTM Dividend per Share	143.62	143.62	143.62
(+) Excess Retained per Share	88.59	110.35	124.87
(=) Adjusted Dividend	232.20	253.97	268.48
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,153.79	$54,096.03	$57,724.20
Upside / Downside	884.39%	2,303.73%	2,464.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,365.00	30,208.73	32,172.29	34,263.49	36,490.62	38,862.51	40,028.38
Payout Ratio	49.48%	57.58%	65.69%	73.79%	81.90%	90.00%	92.50%
Projected Dividends (M)	14,035.00	17,395.39	21,133.33	25,283.71	29,884.36	34,976.26	37,026.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,164.28	16,317.49	16,470.71
Year 2 PV (M)	18,247.87	18,595.44	18,946.29
Year 3 PV (M)	20,286.50	20,868.85	21,462.24
Year 4 PV (M)	22,280.87	23,137.73	24,019.07
Year 5 PV (M)	24,231.69	25,402.09	26,617.28
PV of Terminal Value (M)	711,409.72	745,771.08	781,447.53
Equity Value (M)	812,620.92	850,092.68	888,963.11
Shares Outstanding (M)	97.72	97.72	97.72
Fair Value	$8,315.40	$8,698.84	$9,096.59
Upside / Downside	269.49%	286.53%	304.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Tsuruha Holdings Inc. (3391.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener