DDM Analysis: 9072.T

Valuation Snapshot

Stable Growth	$1,024.92 - $1,510.91	$1,257.97
Multi-Stage	$1,075.20 - $1,174.32	$1,123.85
Blended Fair Value	$1,190.91
Current Price	$3,412.00
Upside	-65.10%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.24%	7.25%	49.57	46.93	39.03	32.43	33.85	34.94	32.68	30.87	27.46	28.92
YoY Growth	-	-	5.63%	20.23%	20.35%	-4.18%	-3.13%	6.92%	5.85%	12.44%	-5.04%	17.40%
Dividend Yield	-	-	1.54%	2.64%	2.72%	3.02%	2.80%	3.26%	2.55%	2.12%	2.12%	3.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,214.00
(-) Cash Dividends Paid (M)	3,364.00
(=) Cash Retained (M)	13,850.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,442.80	2,151.75	1,291.05
Cash Retained (M)	13,850.00	13,850.00	13,850.00
(-) Cash Required (M)	-3,442.80	-2,151.75	-1,291.05
(=) Excess Retained (M)	10,407.20	11,698.25	12,558.95
(/) Shares Outstanding (M)	137.88	137.88	137.88
(=) Excess Retained per Share	75.48	84.84	91.09
LTM Dividend per Share	24.40	24.40	24.40
(+) Excess Retained per Share	75.48	84.84	91.09
(=) Adjusted Dividend	99.88	109.24	115.48
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$1,024.92	$1,257.97	$1,510.91
Upside / Downside	-69.96%	-63.13%	-55.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,214.00	17,805.81	18,417.97	19,051.18	19,706.15	20,383.64	20,995.15
Payout Ratio	19.54%	33.63%	47.73%	61.82%	75.91%	90.00%	92.50%
Projected Dividends (M)	3,364.00	5,988.77	8,790.04	11,776.85	14,958.63	18,345.28	19,420.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	5,275.62	5,327.12	5,378.62
Year 2 PV (M)	6,821.22	6,955.05	7,090.18
Year 3 PV (M)	8,050.74	8,288.82	8,531.55
Year 4 PV (M)	9,008.12	9,365.06	9,732.50
Year 5 PV (M)	9,732.01	10,216.39	10,719.87
PV of Terminal Value (M)	109,362.07	114,805.28	120,463.09
Equity Value (M)	148,249.78	154,957.71	161,915.81
Shares Outstanding (M)	137.88	137.88	137.88
Fair Value	$1,075.20	$1,123.85	$1,174.32
Upside / Downside	-68.49%	-67.06%	-65.58%

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

NIKKON Holdings Co.,Ltd. (9072.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener