DDM Analysis: 2204.T

Valuation Snapshot

Stable Growth	$1,111.28 - $1,665.54	$1,374.07
Multi-Stage	$2,819.14 - $3,105.99	$2,959.72
Blended Fair Value	$2,166.89
Current Price	$3,105.00
Upside	-30.21%
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	-7.32%	-5.20%	59.89	51.58	51.56	51.55	87.56	87.59	87.64	117.79	102.08	102.15
YoY Growth	-	-	16.11%	0.03%	0.02%	-41.13%	-0.03%	-0.06%	-25.59%	15.38%	-0.07%	0.02%
Dividend Yield	-	-	1.92%	1.58%	1.68%	1.64%	2.31%	2.17%	2.14%	2.45%	2.01%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	780.75
(-) Cash Dividends Paid (M)	401.33
(=) Cash Retained (M)	379.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	156.15	97.59	58.56
Cash Retained (M)	379.42	379.42	379.42
(-) Cash Required (M)	-156.15	-97.59	-58.56
(=) Excess Retained (M)	223.27	281.83	320.87
(/) Shares Outstanding (M)	5.79	5.79	5.79
(=) Excess Retained per Share	38.56	48.68	55.42
LTM Dividend per Share	69.31	69.31	69.31
(+) Excess Retained per Share	38.56	48.68	55.42
(=) Adjusted Dividend	107.88	117.99	124.73
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-3.10%	-2.10%	-1.10%
Fair Value	$1,111.28	$1,374.07	$1,665.54
Upside / Downside	-64.21%	-55.75%	-46.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	780.75	764.38	748.35	732.66	717.29	702.25	723.32
Payout Ratio	51.40%	59.12%	66.84%	74.56%	82.28%	90.00%	92.50%
Projected Dividends (M)	401.33	451.92	500.21	546.28	590.19	632.03	669.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-3.10%	-2.10%	-1.10%
Year 1 PV (M)	420.75	425.10	429.44
Year 2 PV (M)	433.60	442.59	451.68
Year 3 PV (M)	440.88	454.67	468.74
Year 4 PV (M)	443.47	462.06	481.23
Year 5 PV (M)	442.15	465.44	489.71
PV of Terminal Value (M)	14,141.80	14,886.71	15,662.68
Equity Value (M)	16,322.66	17,136.57	17,983.48
Shares Outstanding (M)	5.79	5.79	5.79
Fair Value	$2,819.14	$2,959.72	$3,105.99
Upside / Downside	-9.21%	-4.68%	0.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Nakamuraya Co., Ltd. (2204.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener