DDM Analysis: 7456.T

Valuation Snapshot

Stable Growth	$35,515.38 - $83,846.61	$78,576.55
Multi-Stage	$12,187.74 - $13,348.88	$12,757.61
Blended Fair Value	$45,667.08
Current Price	$4,190.00
Upside	989.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.87%	10.18%	65.00	55.27	49.33	42.26	35.47	32.50	29.45	28.45	28.45	27.64
YoY Growth	-	-	17.60%	12.05%	16.71%	19.15%	9.14%	10.35%	3.53%	0.00%	2.93%	12.05%
Dividend Yield	-	-	1.96%	1.87%	2.17%	2.11%	1.65%	2.43%	1.96%	1.74%	1.92%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,923.00
(-) Cash Dividends Paid (M)	1,943.00
(=) Cash Retained (M)	8,980.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,184.60	1,365.38	819.23
Cash Retained (M)	8,980.00	8,980.00	8,980.00
(-) Cash Required (M)	-2,184.60	-1,365.38	-819.23
(=) Excess Retained (M)	6,795.40	7,614.63	8,160.78
(/) Shares Outstanding (M)	25.91	25.91	25.91
(=) Excess Retained per Share	262.29	293.91	314.99
LTM Dividend per Share	75.00	75.00	75.00
(+) Excess Retained per Share	262.29	293.91	314.99
(=) Adjusted Dividend	337.28	368.90	389.98
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$35,515.38	$78,576.55	$83,846.61
Upside / Downside	747.62%	1,775.34%	1,901.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,923.00	11,633.00	12,389.14	13,194.43	14,052.07	14,965.46	15,414.42
Payout Ratio	17.79%	32.23%	46.67%	61.12%	75.56%	90.00%	92.50%
Projected Dividends (M)	1,943.00	3,749.38	5,782.37	8,063.81	10,617.41	13,468.91	14,258.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,487.42	3,520.48	3,553.53
Year 2 PV (M)	5,002.61	5,097.90	5,194.08
Year 3 PV (M)	6,488.98	6,675.26	6,865.07
Year 4 PV (M)	7,946.95	8,252.57	8,566.91
Year 5 PV (M)	9,376.91	9,829.82	10,300.06
PV of Terminal Value (M)	283,459.08	297,150.25	311,365.43
Equity Value (M)	315,761.95	330,526.27	345,845.08
Shares Outstanding (M)	25.91	25.91	25.91
Fair Value	$12,187.74	$12,757.61	$13,348.88
Upside / Downside	190.88%	204.48%	218.59%

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

Mode

Ticker

Industry

Sector

MATSUDA SANGYO Co., Ltd. (7456.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener