DDM Analysis: 7003.T

Valuation Snapshot

Stable Growth	$1,106.14 - $1,493.23	$1,304.43
Multi-Stage	$2,488.71 - $2,755.73	$2,619.44
Blended Fair Value	$1,961.93
Current Price	$4,475.00
Upside	-56.16%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	313.10%	-3.12%	11.92	7.82	0.00	0.00	0.00	0.01	0.03	23.94	31.91	15.98
YoY Growth	-	-	52.47%	0.00%	0.00%	0.00%	-100.00%	-66.67%	-99.88%	-24.97%	99.75%	-2.42%
Dividend Yield	-	-	0.42%	0.53%	0.00%	0.00%	0.00%	0.00%	0.00%	1.65%	1.99%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,321.00
(-) Cash Dividends Paid (M)	2,002.00
(=) Cash Retained (M)	22,319.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,864.20	3,040.13	1,824.08
Cash Retained (M)	22,319.00	22,319.00	22,319.00
(-) Cash Required (M)	-4,864.20	-3,040.13	-1,824.08
(=) Excess Retained (M)	17,454.80	19,278.88	20,494.93
(/) Shares Outstanding (M)	100.90	100.90	100.90
(=) Excess Retained per Share	172.98	191.06	203.11
LTM Dividend per Share	19.84	19.84	19.84
(+) Excess Retained per Share	172.98	191.06	203.11
(=) Adjusted Dividend	192.82	210.90	222.95
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	-8.10%	-7.10%	-6.10%
Fair Value	$1,106.14	$1,304.43	$1,493.23
Upside / Downside	-75.28%	-70.85%	-66.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,321.00	22,593.73	20,989.13	19,498.49	18,113.72	16,827.29	17,332.11
Payout Ratio	8.23%	24.59%	40.94%	57.29%	73.65%	90.00%	92.50%
Projected Dividends (M)	2,002.00	5,554.73	8,592.73	11,171.20	13,340.09	15,144.56	16,032.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	-8.10%	-7.10%	-6.10%
Year 1 PV (M)	5,091.78	5,147.18	5,202.59
Year 2 PV (M)	7,220.12	7,378.10	7,537.80
Year 3 PV (M)	8,604.38	8,888.33	9,178.47
Year 4 PV (M)	9,418.57	9,835.26	10,265.64
Year 5 PV (M)	9,801.43	10,346.44	10,915.43
PV of Terminal Value (M)	210,985.95	222,717.86	234,965.94
Equity Value (M)	251,122.21	264,313.18	278,065.87
Shares Outstanding (M)	100.90	100.90	100.90
Fair Value	$2,488.71	$2,619.44	$2,755.73
Upside / Downside	-44.39%	-41.47%	-38.42%

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

Mitsui E&S Holdings Co., Ltd. (7003.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener