DDM Analysis: 9766.T

Valuation Snapshot

Stable Growth	$105,568.04 - $124,377.03	$116,559.50
Multi-Stage	$77,092.97 - $84,610.41	$80,781.48
Blended Fair Value	$98,670.49
Current Price	$21,350.00
Upside	362.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.51%	17.87%	134.91	123.90	147.54	85.52	28.98	103.16	98.14	70.75	29.39	23.50
YoY Growth	-	-	8.88%	-16.02%	72.52%	195.06%	-71.90%	5.12%	38.72%	140.71%	25.09%	-9.82%
Dividend Yield	-	-	0.59%	1.08%	1.96%	1.14%	0.43%	2.87%	1.91%	1.25%	0.47%	0.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	84,777.00
(-) Cash Dividends Paid (M)	22,418.00
(=) Cash Retained (M)	62,359.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,955.40	10,597.13	6,358.28
Cash Retained (M)	62,359.00	62,359.00	62,359.00
(-) Cash Required (M)	-16,955.40	-10,597.13	-6,358.28
(=) Excess Retained (M)	45,403.60	51,761.88	56,000.73
(/) Shares Outstanding (M)	135.56	135.56	135.56
(=) Excess Retained per Share	334.94	381.85	413.12
LTM Dividend per Share	165.38	165.38	165.38
(+) Excess Retained per Share	334.94	381.85	413.12
(=) Adjusted Dividend	500.32	547.23	578.50
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$105,568.04	$116,559.50	$124,377.03
Upside / Downside	394.46%	445.95%	482.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	84,777.00	90,287.51	96,156.19	102,406.35	109,062.76	116,151.84	119,636.39
Payout Ratio	26.44%	39.15%	51.87%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	22,418.00	35,351.89	49,872.46	66,131.35	84,293.19	104,536.65	110,663.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	34,732.69	35,061.91	35,391.13
Year 2 PV (M)	48,140.69	49,057.64	49,983.23
Year 3 PV (M)	62,716.92	64,517.29	66,351.80
Year 4 PV (M)	78,540.84	81,561.30	84,668.05
Year 5 PV (M)	95,696.80	100,318.99	105,118.09
PV of Terminal Value (M)	10,130,569.72	10,619,880.02	11,127,917.38
Equity Value (M)	10,450,397.65	10,950,397.15	11,469,429.68
Shares Outstanding (M)	135.56	135.56	135.56
Fair Value	$77,092.97	$80,781.48	$84,610.41
Upside / Downside	261.09%	278.37%	296.30%

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

Konami Group Corporation (9766.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener