DDM Analysis: 3391.T

Valuation Snapshot

Stable Growth	$22,153.41 - $57,724.20	$54,096.03
Multi-Stage	$8,315.35 - $9,096.54	$8,698.79
Blended Fair Value	$31,397.41
Current Price	$2,250.50
Upside	1,295.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.27%	14.97%	143.62	137.78	99.42	82.95	87.52	73.73	73.59	76.75	57.82	47.07
YoY Growth	-	-	4.23%	38.59%	19.86%	-5.23%	18.71%	0.18%	-4.11%	32.74%	22.83%	32.22%
Dividend Yield	-	-	6.38%	8.06%	4.66%	5.35%	3.16%	2.60%	3.18%	3.02%	2.21%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,365.00
(-) Cash Dividends Paid (M)	14,035.00
(=) Cash Retained (M)	14,330.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,673.00	3,545.63	2,127.38
Cash Retained (M)	14,330.00	14,330.00	14,330.00
(-) Cash Required (M)	-5,673.00	-3,545.63	-2,127.38
(=) Excess Retained (M)	8,657.00	10,784.38	12,202.63
(/) Shares Outstanding (M)	97.72	97.72	97.72
(=) Excess Retained per Share	88.59	110.35	124.87
LTM Dividend per Share	143.62	143.62	143.62
(+) Excess Retained per Share	88.59	110.35	124.87
(=) Adjusted Dividend	232.20	253.97	268.48
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,153.41	$54,096.03	$57,724.20
Upside / Downside	884.38%	2,303.73%	2,464.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,365.00	30,208.73	32,172.29	34,263.49	36,490.62	38,862.51	40,028.38
Payout Ratio	49.48%	57.58%	65.69%	73.79%	81.90%	90.00%	92.50%
Projected Dividends (M)	14,035.00	17,395.39	21,133.33	25,283.71	29,884.36	34,976.26	37,026.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,164.27	16,317.49	16,470.70
Year 2 PV (M)	18,247.86	18,595.43	18,946.28
Year 3 PV (M)	20,286.49	20,868.84	21,462.23
Year 4 PV (M)	22,280.85	23,137.71	24,019.05
Year 5 PV (M)	24,231.67	25,402.06	26,617.26
PV of Terminal Value (M)	711,405.33	745,766.48	781,442.70
Equity Value (M)	812,616.47	850,088.01	888,958.23
Shares Outstanding (M)	97.72	97.72	97.72
Fair Value	$8,315.35	$8,698.79	$9,096.54
Upside / Downside	269.49%	286.53%	304.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Tsuruha Holdings Inc. (3391.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener