DDM Analysis: 5334.T

Valuation Snapshot

Stable Growth	$39,322.96 - $96,146.01	$90,102.89
Multi-Stage	$14,007.30 - $15,331.04	$14,657.01
Blended Fair Value	$52,379.95
Current Price	$5,714.00
Upside	816.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.68%	16.95%	173.08	166.58	140.56	85.16	61.59	73.52	68.52	54.50	45.61	42.74
YoY Growth	-	-	3.90%	18.52%	65.05%	38.27%	-16.22%	7.29%	25.72%	19.49%	6.73%	18.19%
Dividend Yield	-	-	3.61%	3.54%	4.88%	3.46%	3.74%	4.76%	3.30%	1.72%	1.91%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95,982.00
(-) Cash Dividends Paid (M)	35,386.00
(=) Cash Retained (M)	60,596.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,196.40	11,997.75	7,198.65
Cash Retained (M)	60,596.00	60,596.00	60,596.00
(-) Cash Required (M)	-19,196.40	-11,997.75	-7,198.65
(=) Excess Retained (M)	41,399.60	48,598.25	53,397.35
(/) Shares Outstanding (M)	198.54	198.54	198.54
(=) Excess Retained per Share	208.52	244.78	268.96
LTM Dividend per Share	178.23	178.23	178.23
(+) Excess Retained per Share	208.52	244.78	268.96
(=) Adjusted Dividend	386.76	423.02	447.19
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39,322.96	$90,102.89	$96,146.01
Upside / Downside	588.19%	1,476.88%	1,582.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95,982.00	102,220.83	108,865.18	115,941.42	123,477.61	131,503.66	135,448.77
Payout Ratio	36.87%	47.49%	58.12%	68.75%	79.37%	90.00%	92.50%
Projected Dividends (M)	35,386.00	48,548.62	63,272.88	79,706.17	98,008.46	118,353.29	125,290.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	45,141.57	45,569.45	45,997.34
Year 2 PV (M)	54,703.75	55,745.71	56,797.49
Year 3 PV (M)	64,075.39	65,914.76	67,789.01
Year 4 PV (M)	73,259.28	76,076.63	78,974.46
Year 5 PV (M)	82,258.20	86,231.30	90,356.47
PV of Terminal Value (M)	2,461,511.30	2,580,403.22	2,703,845.41
Equity Value (M)	2,780,949.50	2,909,941.08	3,043,760.17
Shares Outstanding (M)	198.54	198.54	198.54
Fair Value	$14,007.30	$14,657.01	$15,331.04
Upside / Downside	145.14%	156.51%	168.31%

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

Niterra Co., Ltd. (5334.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener