DDM Analysis: 3923.T

Valuation Snapshot

Stable Growth	$496.93 - $1,065.15	$708.12
Multi-Stage	$353.91 - $386.97	$370.14
Blended Fair Value	$539.13
Current Price	$1,158.25
Upside	-53.45%
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	16.37%	31.92%	1.17	0.97	0.95	0.88	0.80	0.55	0.36	0.24	0.15	0.11
YoY Growth	-	-	20.40%	2.62%	8.52%	9.36%	45.56%	51.58%	48.72%	62.50%	42.95%	42.86%
Dividend Yield	-	-	0.10%	0.10%	0.08%	0.11%	0.05%	0.12%	0.11%	0.10%	0.11%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,469.00
(-) Cash Dividends Paid (M)	212.50
(=) Cash Retained (M)	9,256.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,893.80	1,183.63	710.18
Cash Retained (M)	9,256.50	9,256.50	9,256.50
(-) Cash Required (M)	-1,893.80	-1,183.63	-710.18
(=) Excess Retained (M)	7,362.70	8,072.88	8,546.33
(/) Shares Outstanding (M)	362.12	362.12	362.12
(=) Excess Retained per Share	20.33	22.29	23.60
LTM Dividend per Share	0.59	0.59	0.59
(+) Excess Retained per Share	20.33	22.29	23.60
(=) Adjusted Dividend	20.92	22.88	24.19
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$496.93	$708.12	$1,065.15
Upside / Downside	-57.10%	-38.86%	-8.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,469.00	10,084.49	10,739.98	11,438.07	12,181.55	12,973.35	13,362.55
Payout Ratio	2.24%	19.80%	37.35%	54.90%	72.45%	90.00%	92.50%
Projected Dividends (M)	212.50	1,996.26	4,011.01	6,279.24	8,825.39	11,676.02	12,360.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,798.70	1,815.75	1,832.80
Year 2 PV (M)	3,256.41	3,318.43	3,381.04
Year 3 PV (M)	4,593.41	4,725.27	4,859.63
Year 4 PV (M)	5,817.08	6,040.78	6,270.88
Year 5 PV (M)	6,934.39	7,269.32	7,617.07
PV of Terminal Value (M)	105,758.51	110,866.68	116,170.36
Equity Value (M)	128,158.49	134,036.24	140,131.79
Shares Outstanding (M)	362.12	362.12	362.12
Fair Value	$353.91	$370.14	$386.97
Upside / Downside	-69.44%	-68.04%	-66.59%

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

Rakus Co., Ltd. (3923.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener