DDM Analysis: 9302.T

Valuation Snapshot

Stable Growth	$5,944.65 - $25,801.34	$14,362.87
Multi-Stage	$3,673.14 - $4,022.85	$3,844.76
Blended Fair Value	$9,103.81
Current Price	$4,135.00
Upside	120.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	43.62%	12.99%	50.63	61.20	55.13	21.57	16.59	8.29	0.00	0.00	16.59	16.59
YoY Growth	-	-	-17.27%	11.01%	155.58%	30.06%	100.16%	0.00%	0.00%	-100.00%	0.00%	11.10%
Dividend Yield	-	-	1.29%	3.85%	4.73%	2.25%	1.97%	1.67%	0.00%	0.00%	3.24%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,782.00
(-) Cash Dividends Paid (M)	3,641.00
(=) Cash Retained (M)	6,141.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,956.40	1,222.75	733.65
Cash Retained (M)	6,141.00	6,141.00	6,141.00
(-) Cash Required (M)	-1,956.40	-1,222.75	-733.65
(=) Excess Retained (M)	4,184.60	4,918.25	5,407.35
(/) Shares Outstanding (M)	74.82	74.82	74.82
(=) Excess Retained per Share	55.93	65.74	72.27
LTM Dividend per Share	48.66	48.66	48.66
(+) Excess Retained per Share	55.93	65.74	72.27
(=) Adjusted Dividend	104.59	114.40	120.94
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.67%	5.67%	6.67%
Fair Value	$5,944.65	$14,362.87	$25,801.34
Upside / Downside	43.76%	247.35%	523.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,782.00	10,336.96	10,923.39	11,543.10	12,197.97	12,889.99	13,276.69
Payout Ratio	37.22%	47.78%	58.33%	68.89%	79.44%	90.00%	92.50%
Projected Dividends (M)	3,641.00	4,938.70	6,371.93	7,951.88	9,690.59	11,600.99	12,280.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.67%	5.67%	6.67%
Year 1 PV (M)	4,592.75	4,636.63	4,680.51
Year 2 PV (M)	5,510.50	5,616.30	5,723.10
Year 3 PV (M)	6,395.15	6,580.19	6,768.77
Year 4 PV (M)	7,247.55	7,528.50	7,817.55
Year 5 PV (M)	8,068.56	8,461.42	8,869.42
PV of Terminal Value (M)	243,006.93	254,838.73	267,126.98
Equity Value (M)	274,821.44	287,661.77	300,986.32
Shares Outstanding (M)	74.82	74.82	74.82
Fair Value	$3,673.14	$3,844.76	$4,022.85
Upside / Downside	-11.17%	-7.02%	-2.71%

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-SOKO HOLDINGS Co., Ltd. (9302.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener