DDM Analysis: 5334.T

Valuation Snapshot

Stable Growth	$39,322.96 - $96,146.01	$90,102.89
Multi-Stage	$14,007.30 - $15,331.04	$14,657.01
Blended Fair Value	$52,379.95
Current Price	$5,714.00
Upside	816.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.68%	16.95%	173.08	166.58	140.56	85.16	61.59	73.52	68.52	54.50	45.61	42.74
YoY Growth	-	-	3.90%	18.52%	65.05%	38.27%	-16.22%	7.29%	25.72%	19.49%	6.73%	18.19%
Dividend Yield	-	-	3.61%	3.54%	4.88%	3.46%	3.74%	4.76%	3.30%	1.72%	1.91%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95,982.00
(-) Cash Dividends Paid (M)	35,386.00
(=) Cash Retained (M)	60,596.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,196.40	11,997.75	7,198.65
Cash Retained (M)	60,596.00	60,596.00	60,596.00
(-) Cash Required (M)	-19,196.40	-11,997.75	-7,198.65
(=) Excess Retained (M)	41,399.60	48,598.25	53,397.35
(/) Shares Outstanding (M)	198.54	198.54	198.54
(=) Excess Retained per Share	208.52	244.78	268.96
LTM Dividend per Share	178.23	178.23	178.23
(+) Excess Retained per Share	208.52	244.78	268.96
(=) Adjusted Dividend	386.76	423.02	447.19
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39,322.96	$90,102.89	$96,146.01
Upside / Downside	588.19%	1,476.88%	1,582.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95,982.00	102,220.83	108,865.18	115,941.42	123,477.61	131,503.66	135,448.77
Payout Ratio	36.87%	47.49%	58.12%	68.75%	79.37%	90.00%	92.50%
Projected Dividends (M)	35,386.00	48,548.62	63,272.88	79,706.17	98,008.46	118,353.29	125,290.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	45,141.57	45,569.45	45,997.34
Year 2 PV (M)	54,703.75	55,745.71	56,797.49
Year 3 PV (M)	64,075.39	65,914.76	67,789.01
Year 4 PV (M)	73,259.28	76,076.63	78,974.46
Year 5 PV (M)	82,258.20	86,231.30	90,356.47
PV of Terminal Value (M)	2,461,511.30	2,580,403.22	2,703,845.41
Equity Value (M)	2,780,949.50	2,909,941.08	3,043,760.17
Shares Outstanding (M)	198.54	198.54	198.54
Fair Value	$14,007.30	$14,657.01	$15,331.04
Upside / Downside	145.14%	156.51%	168.31%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Niterra Co., Ltd. (5334.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener