DDM Analysis: 7981.T

Valuation Snapshot

Stable Growth	$4,979.82 - $13,685.70	$7,697.66
Multi-Stage	$5,608.85 - $6,151.60	$5,875.13
Blended Fair Value	$6,786.39
Current Price	$2,613.00
Upside	159.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.26%	6.25%	56.17	55.18	62.51	40.48	37.17	36.08	35.00	32.82	31.73	30.65
YoY Growth	-	-	1.79%	-11.73%	54.43%	8.89%	3.03%	3.08%	6.65%	3.44%	3.51%	0.05%
Dividend Yield	-	-	2.31%	3.18%	3.40%	3.24%	2.45%	2.36%	2.00%	1.78%	1.73%	1.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,156.00
(-) Cash Dividends Paid (M)	5,270.00
(=) Cash Retained (M)	8,886.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,831.20	1,769.50	1,061.70
Cash Retained (M)	8,886.00	8,886.00	8,886.00
(-) Cash Required (M)	-2,831.20	-1,769.50	-1,061.70
(=) Excess Retained (M)	6,054.80	7,116.50	7,824.30
(/) Shares Outstanding (M)	66.85	66.85	66.85
(=) Excess Retained per Share	90.57	106.46	117.04
LTM Dividend per Share	78.83	78.83	78.83
(+) Excess Retained per Share	90.57	106.46	117.04
(=) Adjusted Dividend	169.41	185.29	195.88
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	2.94%	3.94%	4.94%
Fair Value	$4,979.82	$7,697.66	$13,685.70
Upside / Downside	90.58%	194.59%	423.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,156.00	14,714.10	15,294.21	15,897.18	16,523.93	17,175.39	17,690.65
Payout Ratio	37.23%	47.78%	58.34%	68.89%	79.45%	90.00%	92.50%
Projected Dividends (M)	5,270.00	7,030.75	8,922.15	10,951.76	13,127.54	15,457.85	16,363.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	2.94%	3.94%	4.94%
Year 1 PV (M)	6,541.54	6,605.09	6,668.63
Year 2 PV (M)	7,723.71	7,874.50	8,026.75
Year 3 PV (M)	8,821.02	9,080.59	9,345.21
Year 4 PV (M)	9,837.76	10,225.63	10,624.86
Year 5 PV (M)	10,778.05	11,311.82	11,866.53
PV of Terminal Value (M)	331,244.34	347,648.77	364,696.79
Equity Value (M)	374,946.43	392,746.41	411,228.76
Shares Outstanding (M)	66.85	66.85	66.85
Fair Value	$5,608.85	$5,875.13	$6,151.60
Upside / Downside	114.65%	124.84%	135.42%

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

Analysis Mode

Ticker

Industry

Sector

Takara Standard Co.,Ltd. (7981.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener