DDM Analysis: 1954.T

Valuation Snapshot

Stable Growth	$21,509.54 - $66,858.64	$62,654.15
Multi-Stage	$9,949.17 - $10,893.82	$10,412.78
Blended Fair Value	$36,533.46
Current Price	$3,370.00
Upside	984.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2012
DPS	8.26%	3.82%	76.23	0.00	79.01	78.88	79.15	51.26	51.13	38.51	12.81	37.52
YoY Growth	-	-	0.00%	-100.00%	0.17%	-0.34%	54.40%	0.26%	32.76%	200.52%	-65.84%	-28.39%
Dividend Yield	-	-	2.14%	0.00%	2.77%	2.50%	2.65%	1.34%	2.20%	1.56%	0.57%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,082.00
(-) Cash Dividends Paid (M)	1,899.00
(=) Cash Retained (M)	3,183.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,016.40	635.25	381.15
Cash Retained (M)	3,183.00	3,183.00	3,183.00
(-) Cash Required (M)	-1,016.40	-635.25	-381.15
(=) Excess Retained (M)	2,166.60	2,547.75	2,801.85
(/) Shares Outstanding (M)	15.06	15.06	15.06
(=) Excess Retained per Share	143.86	169.17	186.04
LTM Dividend per Share	126.09	126.09	126.09
(+) Excess Retained per Share	143.86	169.17	186.04
(=) Adjusted Dividend	269.95	295.26	312.13
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.10%	6.10%	7.10%
Fair Value	$21,509.54	$62,654.15	$66,858.64
Upside / Downside	538.27%	1,759.17%	1,883.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,082.00	5,392.04	5,720.99	6,070.01	6,440.33	6,833.23	7,038.23
Payout Ratio	37.37%	47.89%	58.42%	68.95%	79.47%	90.00%	92.50%
Projected Dividends (M)	1,899.00	2,582.45	3,342.22	4,185.08	5,118.35	6,149.91	6,510.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.10%	6.10%	7.10%
Year 1 PV (M)	2,403.79	2,426.66	2,449.53
Year 2 PV (M)	2,895.78	2,951.15	3,007.04
Year 3 PV (M)	3,375.20	3,472.46	3,571.57
Year 4 PV (M)	3,842.29	3,990.62	4,143.21
Year 5 PV (M)	4,297.29	4,505.65	4,722.02
PV of Terminal Value (M)	133,025.75	139,475.81	146,173.69
Equity Value (M)	149,840.09	156,822.36	164,067.06
Shares Outstanding (M)	15.06	15.06	15.06
Fair Value	$9,949.17	$10,412.78	$10,893.82
Upside / Downside	195.23%	208.98%	223.26%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Nippon Koei Co., Ltd. (1954.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener