DDM Analysis: 7504.T

Valuation Snapshot

Stable Growth	$7,274.08 - $36,539.57	$15,127.58
Multi-Stage	$3,932.89 - $4,304.25	$4,115.16
Blended Fair Value	$9,621.37
Current Price	$2,701.00
Upside	256.22%
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%	8.98%	54.87	46.86	44.78	42.75	35.78	29.35	28.41	27.39	27.69	23.11
YoY Growth	-	-	17.10%	4.63%	4.76%	19.48%	21.90%	3.33%	3.71%	-1.07%	19.80%	-0.44%
Dividend Yield	-	-	2.03%	1.89%	2.18%	2.80%	2.43%	2.00%	2.48%	2.03%	2.59%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,561.88
(-) Cash Dividends Paid (M)	526.42
(=) Cash Retained (M)	3,035.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	712.38	445.23	267.14
Cash Retained (M)	3,035.46	3,035.46	3,035.46
(-) Cash Required (M)	-712.38	-445.23	-267.14
(=) Excess Retained (M)	2,323.09	2,590.23	2,768.32
(/) Shares Outstanding (M)	19.39	19.39	19.39
(=) Excess Retained per Share	119.83	133.61	142.80
LTM Dividend per Share	27.15	27.15	27.15
(+) Excess Retained per Share	119.83	133.61	142.80
(=) Adjusted Dividend	146.99	160.76	169.95
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,274.08	$15,127.58	$36,539.57
Upside / Downside	169.31%	460.07%	1,252.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,561.88	3,793.40	4,039.97	4,302.57	4,582.23	4,880.08	5,026.48
Payout Ratio	14.78%	29.82%	44.87%	59.91%	74.96%	90.00%	92.50%
Projected Dividends (M)	526.42	1,131.32	1,812.63	2,577.74	3,434.65	4,392.07	4,649.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,041.23	1,051.10	1,060.97
Year 2 PV (M)	1,535.45	1,564.69	1,594.21
Year 3 PV (M)	2,009.68	2,067.37	2,126.15
Year 4 PV (M)	2,464.52	2,559.29	2,656.78
Year 5 PV (M)	2,900.55	3,040.65	3,186.11
PV of Terminal Value (M)	66,292.87	69,494.84	72,819.35
Equity Value (M)	76,244.28	79,777.94	83,443.58
Shares Outstanding (M)	19.39	19.39	19.39
Fair Value	$3,932.89	$4,115.16	$4,304.25
Upside / Downside	45.61%	52.36%	59.36%

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

Kohsoku Corporation (7504.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener