DDM Analysis: 4516.T

Valuation Snapshot

Stable Growth	$38,738.91 - $94,276.70	$88,351.08
Multi-Stage	$13,654.81 - $14,950.93	$14,290.94
Blended Fair Value	$51,321.01
Current Price	$3,333.00
Upside	1,439.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.12%	17.83%	123.88	118.88	115.88	100.89	91.95	83.86	54.88	55.92	31.96	26.99
YoY Growth	-	-	4.21%	2.59%	14.86%	9.73%	9.64%	52.81%	-1.86%	74.93%	18.42%	12.42%
Dividend Yield	-	-	3.94%	3.58%	1.97%	1.22%	1.04%	0.96%	0.69%	0.81%	0.44%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,945.00
(-) Cash Dividends Paid (M)	8,349.00
(=) Cash Retained (M)	23,596.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,389.00	3,993.13	2,395.88
Cash Retained (M)	23,596.00	23,596.00	23,596.00
(-) Cash Required (M)	-6,389.00	-3,993.13	-2,395.88
(=) Excess Retained (M)	17,207.00	19,602.88	21,200.13
(/) Shares Outstanding (M)	67.39	67.39	67.39
(=) Excess Retained per Share	255.34	290.90	314.60
LTM Dividend per Share	123.90	123.90	123.90
(+) Excess Retained per Share	255.34	290.90	314.60
(=) Adjusted Dividend	379.24	414.79	438.50
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$38,738.91	$88,351.08	$94,276.70
Upside / Downside	1,062.28%	2,550.80%	2,728.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,945.00	34,021.43	36,232.82	38,587.95	41,096.17	43,767.42	45,080.44
Payout Ratio	26.14%	38.91%	51.68%	64.45%	77.23%	90.00%	92.50%
Projected Dividends (M)	8,349.00	13,237.20	18,725.60	24,871.56	31,737.38	39,390.68	41,699.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,308.80	12,425.47	12,542.14
Year 2 PV (M)	16,191.04	16,499.43	16,810.74
Year 3 PV (M)	19,996.85	20,570.88	21,155.80
Year 4 PV (M)	23,727.34	24,639.83	25,578.38
Year 5 PV (M)	27,383.62	28,706.26	30,079.52
PV of Terminal Value (M)	820,554.39	860,187.48	901,337.41
Equity Value (M)	920,162.04	963,029.35	1,007,504.00
Shares Outstanding (M)	67.39	67.39	67.39
Fair Value	$13,654.81	$14,290.94	$14,950.93
Upside / Downside	309.69%	328.77%	348.57%

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 Shinyaku Co., Ltd. (4516.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener