DDM Analysis: 2301.T

Valuation Snapshot

Stable Growth	$8,333.57 - $27,719.76	$25,977.47
Multi-Stage	$3,613.76 - $3,955.02	$3,781.26
Blended Fair Value	$14,879.37
Current Price	$1,614.00
Upside	821.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.69%	11.40%	71.86	54.26	50.28	40.52	32.50	36.21	37.94	36.10	33.30	29.21
YoY Growth	-	-	32.42%	7.93%	24.09%	24.68%	-10.25%	-4.57%	5.09%	8.43%	13.98%	19.63%
Dividend Yield	-	-	4.45%	2.40%	2.81%	2.90%	3.35%	2.84%	1.67%	2.84%	1.95%	2.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,892.16
(-) Cash Dividends Paid (M)	548.13
(=) Cash Retained (M)	1,344.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	378.43	236.52	141.91
Cash Retained (M)	1,344.03	1,344.03	1,344.03
(-) Cash Required (M)	-378.43	-236.52	-141.91
(=) Excess Retained (M)	965.60	1,107.51	1,202.12
(/) Shares Outstanding (M)	13.58	13.58	13.58
(=) Excess Retained per Share	71.13	81.58	88.55
LTM Dividend per Share	40.38	40.38	40.38
(+) Excess Retained per Share	71.13	81.58	88.55
(=) Adjusted Dividend	111.51	121.96	128.93
WACC / Discount Rate	6.91%	6.91%	6.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$8,333.57	$25,977.47	$27,719.76
Upside / Downside	416.33%	1,509.51%	1,617.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,892.16	2,015.15	2,146.14	2,285.64	2,434.21	2,592.43	2,670.20
Payout Ratio	28.97%	41.17%	53.38%	65.59%	77.79%	90.00%	92.50%
Projected Dividends (M)	548.13	829.74	1,145.63	1,499.09	1,893.66	2,333.19	2,469.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.91%	6.91%	6.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	768.81	776.10	783.38
Year 2 PV (M)	983.56	1,002.30	1,021.21
Year 3 PV (M)	1,192.51	1,226.74	1,261.62
Year 4 PV (M)	1,395.77	1,449.45	1,504.66
Year 5 PV (M)	1,593.45	1,670.42	1,750.33
PV of Terminal Value (M)	43,123.85	45,206.75	47,369.36
Equity Value (M)	49,057.95	51,331.74	53,690.56
Shares Outstanding (M)	13.58	13.58	13.58
Fair Value	$3,613.76	$3,781.26	$3,955.02
Upside / Downside	123.90%	134.28%	145.04%

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

Analysis Mode

Ticker

Industry

Sector

Gakujo Co., Ltd. (2301.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener