DDM Analysis: 8359.T

Valuation Snapshot

Stable Growth	$6,900.31 - $24,949.52	$21,873.75
Multi-Stage	$3,131.76 - $3,428.03	$3,277.18
Blended Fair Value	$12,575.47
Current Price	$1,546.00
Upside	713.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.33%	8.86%	27.89	20.73	20.95	14.76	14.75	14.92	14.00	15.27	16.36	17.27
YoY Growth	-	-	34.55%	-1.04%	41.95%	0.04%	-1.11%	6.55%	-8.35%	-6.66%	-5.26%	44.70%
Dividend Yield	-	-	2.38%	1.96%	3.35%	2.95%	4.12%	3.65%	3.15%	3.22%	2.29%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,272.00
(-) Cash Dividends Paid (M)	12,954.00
(=) Cash Retained (M)	45,318.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,654.40	7,284.00	4,370.40
Cash Retained (M)	45,318.00	45,318.00	45,318.00
(-) Cash Required (M)	-11,654.40	-7,284.00	-4,370.40
(=) Excess Retained (M)	33,663.60	38,034.00	40,947.60
(/) Shares Outstanding (M)	464.49	464.49	464.49
(=) Excess Retained per Share	72.47	81.88	88.16
LTM Dividend per Share	27.89	27.89	27.89
(+) Excess Retained per Share	72.47	81.88	88.16
(=) Adjusted Dividend	100.36	109.77	116.04
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,900.31	$21,873.75	$24,949.52
Upside / Downside	346.33%	1,314.86%	1,513.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,272.00	62,059.68	66,093.56	70,389.64	74,964.97	79,837.69	82,232.82
Payout Ratio	22.23%	35.78%	49.34%	62.89%	76.45%	90.00%	92.50%
Projected Dividends (M)	12,954.00	22,207.55	32,609.33	44,269.52	57,307.75	71,853.92	76,065.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,553.22	20,748.04	20,942.85
Year 2 PV (M)	27,931.89	28,463.92	29,000.96
Year 3 PV (M)	35,094.78	36,102.22	37,128.76
Year 4 PV (M)	42,046.54	43,663.53	45,326.72
Year 5 PV (M)	48,791.77	51,148.43	53,595.29
PV of Terminal Value (M)	1,280,257.98	1,342,094.92	1,406,298.50
Equity Value (M)	1,454,676.18	1,522,221.05	1,592,293.09
Shares Outstanding (M)	464.49	464.49	464.49
Fair Value	$3,131.76	$3,277.18	$3,428.03
Upside / Downside	102.57%	111.98%	121.74%

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

Mode

Ticker

Industry

Sector

The Hachijuni Bank, Ltd. (8359.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener