DDM Analysis: 7003.T

Valuation Snapshot

Stable Growth	$1,106.14 - $1,493.23	$1,304.43
Multi-Stage	$2,488.71 - $2,755.73	$2,619.44
Blended Fair Value	$1,961.93
Current Price	$4,475.00
Upside	-56.16%
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	313.10%	-3.12%	11.92	7.82	0.00	0.00	0.00	0.01	0.03	23.94	31.91	15.98
YoY Growth	-	-	52.47%	0.00%	0.00%	0.00%	-100.00%	-66.67%	-99.88%	-24.97%	99.75%	-2.42%
Dividend Yield	-	-	0.42%	0.53%	0.00%	0.00%	0.00%	0.00%	0.00%	1.65%	1.99%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,321.00
(-) Cash Dividends Paid (M)	2,002.00
(=) Cash Retained (M)	22,319.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,864.20	3,040.13	1,824.08
Cash Retained (M)	22,319.00	22,319.00	22,319.00
(-) Cash Required (M)	-4,864.20	-3,040.13	-1,824.08
(=) Excess Retained (M)	17,454.80	19,278.88	20,494.93
(/) Shares Outstanding (M)	100.90	100.90	100.90
(=) Excess Retained per Share	172.98	191.06	203.11
LTM Dividend per Share	19.84	19.84	19.84
(+) Excess Retained per Share	172.98	191.06	203.11
(=) Adjusted Dividend	192.82	210.90	222.95
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	-8.10%	-7.10%	-6.10%
Fair Value	$1,106.14	$1,304.43	$1,493.23
Upside / Downside	-75.28%	-70.85%	-66.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,321.00	22,593.73	20,989.13	19,498.49	18,113.72	16,827.29	17,332.11
Payout Ratio	8.23%	24.59%	40.94%	57.29%	73.65%	90.00%	92.50%
Projected Dividends (M)	2,002.00	5,554.73	8,592.73	11,171.20	13,340.09	15,144.56	16,032.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	-8.10%	-7.10%	-6.10%
Year 1 PV (M)	5,091.78	5,147.18	5,202.59
Year 2 PV (M)	7,220.12	7,378.10	7,537.80
Year 3 PV (M)	8,604.38	8,888.33	9,178.47
Year 4 PV (M)	9,418.57	9,835.26	10,265.64
Year 5 PV (M)	9,801.43	10,346.44	10,915.43
PV of Terminal Value (M)	210,985.95	222,717.86	234,965.94
Equity Value (M)	251,122.21	264,313.18	278,065.87
Shares Outstanding (M)	100.90	100.90	100.90
Fair Value	$2,488.71	$2,619.44	$2,755.73
Upside / Downside	-44.39%	-41.47%	-38.42%

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

Mitsui E&S Holdings Co., Ltd. (7003.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener