DDM Analysis: 9699.T

Valuation Snapshot

Stable Growth	$14,405.13 - $80,753.38	$26,286.99
Multi-Stage	$10,290.53 - $11,268.18	$10,770.32
Blended Fair Value	$18,528.65
Current Price	$4,290.00
Upside	331.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	111.95	99.92	84.94	76.91	69.93	70.65	52.39	54.84	48.11
YoY Growth	-	-	-100.00%	12.04%	17.63%	10.44%	9.99%	-1.02%	34.85%	-4.46%	14.00%	0.00%
Dividend Yield	-	-	0.00%	2.37%	2.44%	2.73%	2.68%	3.24%	2.27%	1.59%	1.50%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,109.00
(-) Cash Dividends Paid (M)	3,498.00
(=) Cash Retained (M)	8,611.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,421.80	1,513.63	908.18
Cash Retained (M)	8,611.00	8,611.00	8,611.00
(-) Cash Required (M)	-2,421.80	-1,513.63	-908.18
(=) Excess Retained (M)	6,189.20	7,097.38	7,702.83
(/) Shares Outstanding (M)	27.77	27.77	27.77
(=) Excess Retained per Share	222.86	255.56	277.36
LTM Dividend per Share	125.96	125.96	125.96
(+) Excess Retained per Share	222.86	255.56	277.36
(=) Adjusted Dividend	348.82	381.52	403.32
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$14,405.13	$26,286.99	$80,753.38
Upside / Downside	235.78%	512.75%	1,782.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,109.00	12,784.21	13,497.06	14,249.67	15,044.24	15,883.12	16,359.62
Payout Ratio	28.89%	41.11%	53.33%	65.56%	77.78%	90.00%	92.50%
Projected Dividends (M)	3,498.00	5,255.60	7,198.33	9,341.38	11,701.04	14,294.81	15,132.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	4,860.33	4,906.80	4,953.28
Year 2 PV (M)	6,156.28	6,274.58	6,394.01
Year 3 PV (M)	7,388.24	7,602.23	7,820.30
Year 4 PV (M)	8,558.51	8,890.60	9,232.25
Year 5 PV (M)	9,669.31	10,140.55	10,629.98
PV of Terminal Value (M)	249,150.97	261,293.41	273,904.72
Equity Value (M)	285,783.65	299,108.17	312,934.54
Shares Outstanding (M)	27.77	27.77	27.77
Fair Value	$10,290.53	$10,770.32	$11,268.18
Upside / Downside	139.87%	151.06%	162.66%

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

Nishio Rent All Co., Ltd. (9699.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener