DDM Analysis: 7723.T

Valuation Snapshot

Stable Growth	$42,256.75 - $49,798.40	$46,662.46
Multi-Stage	$32,630.98 - $35,865.86	$34,217.77
Blended Fair Value	$40,440.11
Current Price	$2,798.00
Upside	1,345.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.12%	7.90%	67.72	64.60	46.79	43.35	39.97	39.97	43.15	36.66	33.34	33.34
YoY Growth	-	-	4.83%	38.06%	7.95%	8.46%	0.00%	-7.38%	17.73%	9.94%	0.00%	5.34%
Dividend Yield	-	-	2.98%	2.81%	3.10%	3.20%	2.79%	2.67%	3.08%	2.61%	2.64%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,905.00
(-) Cash Dividends Paid (M)	253.00
(=) Cash Retained (M)	3,652.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	781.00	488.13	292.88
Cash Retained (M)	3,652.00	3,652.00	3,652.00
(-) Cash Required (M)	-781.00	-488.13	-292.88
(=) Excess Retained (M)	2,871.00	3,163.88	3,359.13
(/) Shares Outstanding (M)	15.39	15.39	15.39
(=) Excess Retained per Share	186.59	205.62	218.31
LTM Dividend per Share	16.44	16.44	16.44
(+) Excess Retained per Share	186.59	205.62	218.31
(=) Adjusted Dividend	203.03	222.07	234.76
WACC / Discount Rate	-1.46%	-1.46%	-1.46%
Growth Rate	4.06%	5.06%	6.06%
Fair Value	$42,256.75	$46,662.46	$49,798.40
Upside / Downside	1,410.25%	1,567.71%	1,679.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,905.00	4,102.74	4,310.50	4,528.77	4,758.10	4,999.04	5,149.01
Payout Ratio	6.48%	23.18%	39.89%	56.59%	73.30%	90.00%	92.50%
Projected Dividends (M)	253.00	951.14	1,719.34	2,562.90	3,487.48	4,499.13	4,762.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.46%	-1.46%	-1.46%
Growth Rate	4.06%	5.06%	6.06%
Year 1 PV (M)	956.02	965.20	974.39
Year 2 PV (M)	1,737.01	1,770.55	1,804.41
Year 3 PV (M)	2,602.50	2,678.25	2,755.45
Year 4 PV (M)	3,559.51	3,698.32	3,841.15
Year 5 PV (M)	4,615.59	4,841.66	5,076.50
PV of Terminal Value (M)	488,611.30	512,543.38	537,404.16
Equity Value (M)	502,081.92	526,497.36	551,856.06
Shares Outstanding (M)	15.39	15.39	15.39
Fair Value	$32,630.98	$34,217.77	$35,865.86
Upside / Downside	1,066.23%	1,122.94%	1,181.84%

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

Aichi Tokei Denki Co., Ltd. (7723.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener