DDM Analysis: 8252.T

Valuation Snapshot

Stable Growth	$2,617.78 - $5,145.12	$3,614.52
Multi-Stage	$3,913.72 - $4,291.23	$4,098.90
Blended Fair Value	$3,856.71
Current Price	$3,174.00
Upside	21.51%
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	10.74%	14.77%	107.49	83.66	60.54	60.61	55.57	64.53	52.00	43.75	35.13	29.66
YoY Growth	-	-	28.49%	38.19%	-0.11%	9.06%	-13.89%	24.11%	18.85%	24.54%	18.46%	9.42%
Dividend Yield	-	-	3.51%	3.64%	2.41%	2.55%	2.66%	3.32%	2.32%	1.87%	2.12%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,264.00
(-) Cash Dividends Paid (M)	19,523.00
(=) Cash Retained (M)	9,741.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,852.80	3,658.00	2,194.80
Cash Retained (M)	9,741.00	9,741.00	9,741.00
(-) Cash Required (M)	-5,852.80	-3,658.00	-2,194.80
(=) Excess Retained (M)	3,888.20	6,083.00	7,546.20
(/) Shares Outstanding (M)	181.78	181.78	181.78
(=) Excess Retained per Share	21.39	33.46	41.51
LTM Dividend per Share	107.40	107.40	107.40
(+) Excess Retained per Share	21.39	33.46	41.51
(=) Adjusted Dividend	128.79	140.86	148.91
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	1.60%	2.60%	3.60%
Fair Value	$2,617.78	$3,614.52	$5,145.12
Upside / Downside	-17.52%	13.88%	62.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,264.00	30,024.64	30,805.04	31,605.73	32,427.24	33,270.09	34,268.20
Payout Ratio	66.71%	71.37%	76.03%	80.69%	85.34%	90.00%	92.50%
Projected Dividends (M)	19,523.00	21,428.79	23,420.46	25,501.20	27,674.27	29,943.08	31,698.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	1.60%	2.60%	3.60%
Year 1 PV (M)	19,906.58	20,102.51	20,298.44
Year 2 PV (M)	20,211.26	20,611.08	21,014.82
Year 3 PV (M)	20,443.60	21,053.22	21,674.83
Year 4 PV (M)	20,609.72	21,433.19	22,281.09
Year 5 PV (M)	20,715.30	21,755.03	22,836.10
PV of Terminal Value (M)	609,560.40	640,155.05	671,966.01
Equity Value (M)	711,446.86	745,110.07	780,071.29
Shares Outstanding (M)	181.78	181.78	181.78
Fair Value	$3,913.72	$4,098.90	$4,291.23
Upside / Downside	23.31%	29.14%	35.20%

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

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Marui Group Co., Ltd. (8252.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener