DDM Analysis: 7752.T

Valuation Snapshot

Stable Growth	$1,199.82 - $1,976.54	$1,544.88
Multi-Stage	$2,475.03 - $2,723.32	$2,596.75
Blended Fair Value	$2,070.82
Current Price	$1,306.50
Upside	58.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.15%	-0.98%	38.37	37.18	32.50	24.52	25.90	32.86	22.12	25.29	50.57	43.62
YoY Growth	-	-	3.21%	14.40%	32.56%	-5.34%	-21.18%	48.53%	-12.51%	-50.00%	15.94%	2.98%
Dividend Yield	-	-	2.81%	2.65%	2.66%	2.31%	2.08%	4.27%	2.06%	2.49%	5.10%	4.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	61,018.00
(-) Cash Dividends Paid (M)	21,960.00
(=) Cash Retained (M)	39,058.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,203.60	7,627.25	4,576.35
Cash Retained (M)	39,058.00	39,058.00	39,058.00
(-) Cash Required (M)	-12,203.60	-7,627.25	-4,576.35
(=) Excess Retained (M)	26,854.40	31,430.75	34,481.65
(/) Shares Outstanding (M)	573.37	573.37	573.37
(=) Excess Retained per Share	46.84	54.82	60.14
LTM Dividend per Share	38.30	38.30	38.30
(+) Excess Retained per Share	46.84	54.82	60.14
(=) Adjusted Dividend	85.14	93.12	98.44
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-0.75%	0.25%	1.25%
Fair Value	$1,199.82	$1,544.88	$1,976.54
Upside / Downside	-8.17%	18.25%	51.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	61,018.00	61,172.29	61,326.97	61,482.04	61,637.50	61,793.35	63,647.15
Payout Ratio	35.99%	46.79%	57.59%	68.40%	79.20%	90.00%	92.50%
Projected Dividends (M)	21,960.00	28,623.43	35,320.43	42,051.10	48,815.59	55,614.02	58,873.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-0.75%	0.25%	1.25%
Year 1 PV (M)	26,659.55	26,928.16	27,196.76
Year 2 PV (M)	30,639.96	31,260.48	31,887.22
Year 3 PV (M)	33,975.88	35,013.21	36,071.45
Year 4 PV (M)	36,735.25	38,238.25	39,786.90
Year 5 PV (M)	38,979.83	40,983.46	43,068.65
PV of Terminal Value (M)	1,252,122.51	1,316,483.83	1,383,464.98
Equity Value (M)	1,419,112.98	1,488,907.39	1,561,475.96
Shares Outstanding (M)	573.37	573.37	573.37
Fair Value	$2,475.03	$2,596.75	$2,723.32
Upside / Downside	89.44%	98.76%	108.44%

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

Ricoh Company, Ltd. (7752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener