DDM Analysis: 2897.T

Valuation Snapshot

Stable Growth	$17,171.29 - $32,766.83	$30,707.32
Multi-Stage	$5,136.06 - $5,621.63	$5,374.38
Blended Fair Value	$18,040.85
Current Price	$2,786.00
Upside	547.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.59%	10.60%	76.78	53.29	43.19	47.44	38.87	38.87	35.33	31.78	29.34	28.04
YoY Growth	-	-	44.08%	23.37%	-8.95%	22.05%	0.01%	10.02%	11.15%	8.34%	4.61%	0.00%
Dividend Yield	-	-	2.56%	1.31%	1.09%	1.52%	1.46%	1.22%	1.52%	1.19%	1.25%	1.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,569.00
(-) Cash Dividends Paid (M)	20,754.00
(=) Cash Retained (M)	27,815.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,713.80	6,071.13	3,642.68
Cash Retained (M)	27,815.00	27,815.00	27,815.00
(-) Cash Required (M)	-9,713.80	-6,071.13	-3,642.68
(=) Excess Retained (M)	18,101.20	21,743.88	24,172.33
(/) Shares Outstanding (M)	294.78	294.78	294.78
(=) Excess Retained per Share	61.40	73.76	82.00
LTM Dividend per Share	70.40	70.40	70.40
(+) Excess Retained per Share	61.40	73.76	82.00
(=) Adjusted Dividend	131.81	144.17	152.40
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,171.29	$30,707.32	$32,766.83
Upside / Downside	516.34%	1,002.20%	1,076.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,569.00	51,725.99	55,088.17	58,668.91	62,482.38	66,543.74	68,540.05
Payout Ratio	42.73%	52.18%	61.64%	71.09%	80.55%	90.00%	92.50%
Projected Dividends (M)	20,754.00	26,993.09	33,955.57	41,709.12	50,327.18	59,889.37	63,399.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	25,152.55	25,390.96	25,629.37
Year 2 PV (M)	29,482.87	30,044.44	30,611.30
Year 3 PV (M)	33,745.77	34,714.49	35,701.57
Year 4 PV (M)	37,942.01	39,401.15	40,901.98
Year 5 PV (M)	42,072.36	44,104.47	46,214.35
PV of Terminal Value (M)	1,345,636.03	1,410,630.75	1,478,112.97
Equity Value (M)	1,514,031.58	1,584,286.26	1,657,171.56
Shares Outstanding (M)	294.78	294.78	294.78
Fair Value	$5,136.06	$5,374.38	$5,621.63
Upside / Downside	84.35%	92.91%	101.78%

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

Nissin Foods Holdings Co.,Ltd. (2897.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener