DDM Analysis: 4091.T

Valuation Snapshot

Stable Growth	$41,730.94 - $49,166.12	$46,075.85
Multi-Stage	$52,951.48 - $58,129.56	$55,492.10
Blended Fair Value	$50,783.98
Current Price	$5,247.00
Upside	867.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.20%	14.87%	48.00	40.00	35.99	32.00	28.00	27.00	24.00	22.00	18.00	14.00
YoY Growth	-	-	20.00%	11.15%	12.46%	14.29%	3.70%	12.50%	9.08%	22.23%	28.58%	16.63%
Dividend Yield	-	-	0.88%	0.84%	1.16%	1.48%	1.23%	1.50%	1.05%	1.39%	1.43%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107,011.00
(-) Cash Dividends Paid (M)	22,078.00
(=) Cash Retained (M)	84,933.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,402.20	13,376.38	8,025.83
Cash Retained (M)	84,933.00	84,933.00	84,933.00
(-) Cash Required (M)	-21,402.20	-13,376.38	-8,025.83
(=) Excess Retained (M)	63,530.80	71,556.63	76,907.18
(/) Shares Outstanding (M)	432.86	432.86	432.86
(=) Excess Retained per Share	146.77	165.31	177.67
LTM Dividend per Share	51.01	51.01	51.01
(+) Excess Retained per Share	146.77	165.31	177.67
(=) Adjusted Dividend	197.78	216.32	228.68
WACC / Discount Rate	-9.82%	-9.82%	-9.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$41,730.94	$46,075.85	$49,166.12
Upside / Downside	695.33%	778.14%	837.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107,011.00	113,966.72	121,374.55	129,263.90	137,666.05	146,614.34	151,012.77
Payout Ratio	20.63%	34.51%	48.38%	62.25%	76.13%	90.00%	92.50%
Projected Dividends (M)	22,078.00	39,324.46	58,719.69	80,470.15	104,800.08	131,952.91	139,686.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-9.82%	-9.82%	-9.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	43,194.97	43,604.40	44,013.83
Year 2 PV (M)	70,847.48	72,196.92	73,559.10
Year 3 PV (M)	106,646.30	109,707.73	112,827.20
Year 4 PV (M)	152,560.78	158,427.84	164,462.51
Year 5 PV (M)	210,994.24	221,185.34	231,766.47
PV of Terminal Value (M)	22,336,084.18	23,414,925.40	24,535,056.41
Equity Value (M)	22,920,327.94	24,020,047.62	25,161,685.52
Shares Outstanding (M)	432.86	432.86	432.86
Fair Value	$52,951.48	$55,492.10	$58,129.56
Upside / Downside	909.18%	957.60%	1,007.86%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Nippon Sanso Holdings Corporation (4091.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener