DDM Analysis: 7287.T

Valuation Snapshot

Stable Growth	$3,567.84 - $9,332.36	$5,432.45
Multi-Stage	$4,040.93 - $4,432.58	$4,233.07
Blended Fair Value	$4,832.76
Current Price	$1,776.00
Upside	172.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.78%	4.90%	51.20	41.83	41.81	41.77	39.69	44.65	44.62	34.72	34.72	34.70
YoY Growth	-	-	22.41%	0.04%	0.08%	5.24%	-11.10%	0.08%	28.49%	0.00%	0.05%	9.33%
Dividend Yield	-	-	3.59%	2.82%	4.27%	4.84%	3.35%	3.56%	2.33%	1.66%	1.54%	2.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,107.00
(-) Cash Dividends Paid (M)	2,907.00
(=) Cash Retained (M)	6,200.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,821.40	1,138.38	683.03
Cash Retained (M)	6,200.00	6,200.00	6,200.00
(-) Cash Required (M)	-1,821.40	-1,138.38	-683.03
(=) Excess Retained (M)	4,378.60	5,061.63	5,516.98
(/) Shares Outstanding (M)	57.72	57.72	57.72
(=) Excess Retained per Share	75.87	87.70	95.59
LTM Dividend per Share	50.37	50.37	50.37
(+) Excess Retained per Share	75.87	87.70	95.59
(=) Adjusted Dividend	126.23	138.07	145.96
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Fair Value	$3,567.84	$5,432.45	$9,332.36
Upside / Downside	100.89%	205.88%	425.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,107.00	9,461.90	9,830.64	10,213.74	10,611.77	11,025.32	11,356.08
Payout Ratio	31.92%	43.54%	55.15%	66.77%	78.38%	90.00%	92.50%
Projected Dividends (M)	2,907.00	4,119.37	5,421.82	6,819.53	8,317.94	9,922.78	10,504.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Year 1 PV (M)	3,829.37	3,866.59	3,903.81
Year 2 PV (M)	4,685.31	4,776.83	4,869.22
Year 3 PV (M)	5,478.29	5,639.57	5,803.98
Year 4 PV (M)	6,211.59	6,456.60	6,708.79
Year 5 PV (M)	6,888.38	7,229.68	7,584.36
PV of Terminal Value (M)	206,131.38	216,344.36	226,958.20
Equity Value (M)	233,224.33	244,313.62	255,828.36
Shares Outstanding (M)	57.72	57.72	57.72
Fair Value	$4,040.93	$4,233.07	$4,432.58
Upside / Downside	127.53%	138.35%	149.58%

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

Nippon Seiki Co., Ltd. (7287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener