DDM Analysis: 5386.T

Valuation Snapshot

Stable Growth	$128.63 - $181.71	$154.89
Multi-Stage	$380.68 - $420.28	$400.07
Blended Fair Value	$277.48
Current Price	$416.00
Upside	-33.30%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020
DPS	-5.53%	0.00%	11.52	5.10	7.39	12.04	6.86	15.31	0.00	0.00	0.00	0.00
YoY Growth	-	-	125.80%	-30.95%	-38.67%	75.47%	-55.15%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.92%	1.36%	1.91%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	156.56
(-) Cash Dividends Paid (M)	90.15
(=) Cash Retained (M)	66.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31.31	19.57	11.74
Cash Retained (M)	66.41	66.41	66.41
(-) Cash Required (M)	-31.31	-19.57	-11.74
(=) Excess Retained (M)	35.10	46.84	54.67
(/) Shares Outstanding (M)	7.52	7.52	7.52
(=) Excess Retained per Share	4.67	6.23	7.27
LTM Dividend per Share	11.98	11.98	11.98
(+) Excess Retained per Share	4.67	6.23	7.27
(=) Adjusted Dividend	16.65	18.21	19.25
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-5.87%	-4.87%	-3.87%
Fair Value	$128.63	$154.89	$181.71
Upside / Downside	-69.08%	-62.77%	-56.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	156.56	148.94	141.69	134.80	128.23	121.99	125.65
Payout Ratio	57.58%	64.06%	70.55%	77.03%	83.52%	90.00%	92.50%
Projected Dividends (M)	90.15	95.42	99.96	103.84	107.10	109.79	116.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-5.87%	-4.87%	-3.87%
Year 1 PV (M)	88.81	89.75	90.70
Year 2 PV (M)	86.59	88.44	90.31
Year 3 PV (M)	83.71	86.41	89.16
Year 4 PV (M)	80.36	83.83	87.41
Year 5 PV (M)	76.67	80.83	85.17
PV of Terminal Value (M)	2,447.74	2,580.55	2,719.06
Equity Value (M)	2,863.88	3,009.81	3,161.80
Shares Outstanding (M)	7.52	7.52	7.52
Fair Value	$380.68	$400.07	$420.28
Upside / Downside	-8.49%	-3.83%	1.03%

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

Analysis Mode

Ticker

Industry

Sector

Tsuruya Co., Ltd. (5386.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener